{ "ticker": { "uuid": "a0fbcd88-0f46-47fd-917f-27aead8d99f2", "symbol": "EQR", "name": "Equity Residential", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/a0fbcd88-0f46-47fd-917f-27aead8d99f2/", "api_url": "https://sharemaestro.com/factors/api/tickers/a0fbcd88-0f46-47fd-917f-27aead8d99f2/" }, "ticker_metadata": { "id": 1319, "uuid": "a0fbcd88-0f46-47fd-917f-27aead8d99f2", "symbol": "EQR", "name": "Equity Residential", "asset_type": "equity", "market_cap": 25288309000, "stock_exchange_id": 3, "industry": "Reit - Residential", "sector": "Real Estate", "description": "Equity Residential is a publicly traded real estate investment trust that invests in apartments.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "a0fbcd88-0f46-47fd-917f-27aead8d99f2", "symbol": "EQR", "name": "Equity Residential", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Reit - Residential", "page_url": "https://sharemaestro.com/factors/ticker/a0fbcd88-0f46-47fd-917f-27aead8d99f2/", "api_url": "https://sharemaestro.com/factors/api/tickers/a0fbcd88-0f46-47fd-917f-27aead8d99f2/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.14, "value": 0.13, "quality": 0.78, "momentum": 0.25, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 68.19, "market_cap": 26260514520, "pe_ratio": 27.539, "earnings_yield": 0.0363, "ebitda_to_ev": 0.0668, "shareholder_yield": 0.0401, "roe": 0.0894, "piotroski_f_score": 6, "momentum_12_1": -0.0001, "volatility_252d": 0.1696 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:57.793147+00:00", "batch_id": "" }, "size": { "price_close": 68.19, "market_cap": 26260514520, "market_cap_usd": 26260514520, "enterprise_value": 35165871520, "shares_outstanding": 385108000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 27.539, "pb_ratio": 2.4609, "ptbv_ratio": 2.4609, "ps_ratio": 8.4165, "pcf_ratio": 16.1727, "pfcf_ratio": 13.2502, "ev_ebitda": 14.9725, "ev_ebit": 26.1586, "ev_sales": 11.2707, "ev_fcf": 17.7436, "earnings_yield": 0.0363, "fcf_yield": 0.0564, "price_to_sales": 8.4165, "price_to_book": 2.4609, "price_to_cashflow": 16.1727, "ebitda_to_ev": 0.0668, "sales_yield": 0.0887 }, "yield": { "dividend_yield": 0.0401, "buyback_yield": 0, "shareholder_yield": 0.0401, "debt_paydown_yield": null, "total_yield": 0.0401 }, "quality": { "gross_margin": 0.4632, "operating_margin": 0.4309, "net_margin": 0.3056, "ebitda_margin": 0.7528, "fcf_margin": 0.6352, "roe": 0.0894, "roa": 0.0465, "roic": 0.0681, "roc_greenblatt": null, "asset_turnover": 0.1521, "cash_conversion": 2.0784, "accruals_ratio": -0.0327, "sbc_to_revenue": 0.0101, "piotroski_f_score": 6, "altman_z_score": 2.0055, "earnings_stability_5y": 0.4724, "revenue_stability_5y": 0.081, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0704, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.8898, "net_debt_to_ebitda": 3.7916, "debt_to_assets": 0.4357, "interest_coverage": 4.2426, "current_ratio": 0.0257, "quick_ratio": 0.0257, "net_debt": 8905357000, "local_beta": 0.0005, "volatility_252d": 0.1696, "volatility_60d": 0.3842, "max_drawdown_12m": -0.1322, "risk_adjusted_momentum": -0.0008 }, "growth": { "revenue_growth_1y": 0.0365, "revenue_growth_3y_cagr": 0.0427, "revenue_growth_5y_cagr": 0.0381, "eps_growth_1y": -0.0432, "eps_growth_3y_cagr": 0.1297, "eps_growth_5y_cagr": 0.0416, "fcf_growth_1y": 0.0506, "book_value_growth_1y": 0.0048, "revenue_growth": 0.0365, "earnings_growth": -0.0432 }, "momentum": { "price_return_1m": 0.0404, "price_return_3m": 0.1003, "price_return_6m": 0.1428, "price_return_9m": 0.0558, "price_return_12m": 0.0403, "price_return_12m_ex1m": -0.0001, "momentum_6m": 0.1428, "momentum_12m": 0.0403, "momentum_12_1": -0.0001, "distance_from_52w_high": 0, "distance_from_52w_low": 0.1902, "relative_strength": -0.0597 }, "raw_ttm": { "revenue_ttm": 3120117000, "gross_profit_ttm": 1445092000, "ebit_ttm": 1344335000, "ebitda_ttm": 2348691000, "net_income_ttm": 953576000, "eps_diluted_ttm": 2.4761, "operating_cash_flow_ttm": 1623753000, "capital_expenditure_ttm": 358143000, "fcf_ttm": 1981896000, "dividends_paid_ttm": 1053189000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 316867000, "cash_and_equivalents": 34677000, "total_current_assets": 34677000, "total_current_liabilities": 1348945000, "net_ppe": null, "total_assets": 20517153000, "total_debt": 8940034000, "total_equity": 10670923000, "net_working_capital": 0, "book_value_per_share": 27.7089, "retained_earnings": 800704000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 27.7089 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 67, "rank_pb": 57, "rank_ptbv": 49, "rank_ps": 88, "rank_pcf": 68, "rank_ev_ebitda": 63, "rank_ev_ebit": 79, "rank_earnings_yield": 66, "rank_fcf_yield": 64, "rank_dividend_yield": 19, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 48, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 49, "rank_fcf_margin": 11, "rank_piotroski": 36, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 69, "rank_eps_growth_5y": 67, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 61, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 58 }, "composites": { "value_composite": 87, "quality_composite": 22, "momentum_composite": 75, "growth_composite": 89, "yield_composite": 13, "svqf_composite": 83, "vc1_composite": 87, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 86, "quality_value_composite": 0.3184, "os_score": 0.14, "value_percentile": 0.13, "quality_percentile": 0.78, "momentum_percentile": 0.25, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4056, "ticker_id": 1319, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:57.793147+00:00", "batch_id": "", "os_score_delta": null, "price_close": 68.19, "market_cap": 26260514520, "market_cap_usd": 26260514520, "enterprise_value": 35165871520, "shares_outstanding": 385108000, "fx_rate_to_usd": null, "pe_ratio": 27.53898433, "pb_ratio": 2.46094124, "ptbv_ratio": 2.46094124, "ps_ratio": 8.41651596, "pcf_ratio": 16.17272733, "pfcf_ratio": 13.25019805, "ev_ebitda": 14.97254067, "ev_ebit": 26.1585628, "ev_sales": 11.27069002, "ev_fcf": 17.74355038, "earnings_yield": 0.03631216, "fcf_yield": 0.05635851, "dividend_yield": 0.04010542, "buyback_yield": 0, "shareholder_yield": 0.04010542, "debt_paydown_yield": null, "total_yield": 0.04010542, "gross_margin": 0.46315314, "operating_margin": 0.43086045, "net_margin": 0.30562187, "ebitda_margin": 0.75275735, "fcf_margin": 0.63519926, "roe": 0.08936209, "roa": 0.04647701, "roic": 0.06807282, "roc_greenblatt": null, "asset_turnover": 0.15207358, "cash_conversion": 2.07838285, "accruals_ratio": -0.03266423, "sbc_to_revenue": 0.01007655, "debt_to_equity": 0.88982537, "net_debt_to_ebitda": 3.79162563, "debt_to_assets": 0.43573463, "interest_coverage": 4.24258443, "current_ratio": 0.02570676, "quick_ratio": 0.02570676, "net_debt": 8905357000, "revenue_growth_1y": 0.03654928, "revenue_growth_3y_cagr": 0.04273928, "revenue_growth_5y_cagr": 0.0381459, "eps_growth_1y": -0.04320534, "eps_growth_3y_cagr": 0.12969296, "eps_growth_5y_cagr": 0.04158776, "fcf_growth_1y": 0.05062731, "book_value_growth_1y": 0.00484557, "piotroski_f_score": 6, "altman_z_score": 2.00545298, "earnings_stability_5y": 0.472358, "revenue_stability_5y": 0.081021, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04043332, "price_return_3m": 0.10025042, "price_return_6m": 0.14277957, "price_return_9m": 0.05577378, "price_return_12m": 0.04028412, "price_return_12m_ex1m": -0.0001434, "distance_from_52w_high": 0, "distance_from_52w_low": 0.19019983, "relative_strength": -0.05967946, "local_beta": 0.0005, "volatility_252d": 0.16955, "volatility_60d": 0.384224, "max_drawdown_12m": -0.13216638, "revenue_ttm": 3120117000, "gross_profit_ttm": 1445092000, "ebit_ttm": 1344335000, "ebitda_ttm": 2348691000, "net_income_ttm": 953576000, "eps_diluted_ttm": 2.47612618, "operating_cash_flow_ttm": 1623753000, "capital_expenditure_ttm": 358143000, "fcf_ttm": 1981896000, "dividends_paid_ttm": 1053189000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 316867000, "cash_and_equivalents": 34677000, "total_current_assets": 34677000, "total_current_liabilities": 1348945000, "net_ppe": null, "total_assets": 20517153000, "total_debt": 8940034000, "total_equity": 10670923000, "net_working_capital": 0, "book_value_per_share": 27.70891023, "retained_earnings": 800704000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 27.70891023, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 67, "rank_pb": 57, "rank_ptbv": 49, "rank_ps": 88, "rank_pcf": 68, "rank_ev_ebitda": 63, "rank_ev_ebit": 79, "rank_earnings_yield": 66, "rank_fcf_yield": 64, "rank_dividend_yield": 19, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 48, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 49, "rank_fcf_margin": 11, "rank_piotroski": 36, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 69, "rank_eps_growth_5y": 67, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 61, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 58, "value_composite": 87, "quality_composite": 22, "momentum_composite": 75, "growth_composite": 89, "yield_composite": 13, "svqf_composite": 83, "vc1_composite": 87, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 86, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 68.19, "os": 0.14, "value": 0.13, "quality": 0.78, "momentum": 0.25, "confidence": 1, "coverage": 1, "pe_ratio": 27.539, "earnings_yield": 0.0363, "shareholder_yield": 0.0401, "roe": 0.0894, "momentum_12_1": -0.0001, "complete_fields": { "id": 4056, "ticker_id": 1319, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:57.793147+00:00", "batch_id": "", "os_score_delta": null, "price_close": 68.19, "market_cap": 26260514520, "market_cap_usd": 26260514520, "enterprise_value": 35165871520, "shares_outstanding": 385108000, "fx_rate_to_usd": null, "pe_ratio": 27.53898433, "pb_ratio": 2.46094124, "ptbv_ratio": 2.46094124, "ps_ratio": 8.41651596, "pcf_ratio": 16.17272733, "pfcf_ratio": 13.25019805, "ev_ebitda": 14.97254067, "ev_ebit": 26.1585628, "ev_sales": 11.27069002, "ev_fcf": 17.74355038, "earnings_yield": 0.03631216, "fcf_yield": 0.05635851, "dividend_yield": 0.04010542, "buyback_yield": 0, "shareholder_yield": 0.04010542, "debt_paydown_yield": null, "total_yield": 0.04010542, "gross_margin": 0.46315314, "operating_margin": 0.43086045, "net_margin": 0.30562187, "ebitda_margin": 0.75275735, "fcf_margin": 0.63519926, "roe": 0.08936209, "roa": 0.04647701, "roic": 0.06807282, "roc_greenblatt": null, "asset_turnover": 0.15207358, "cash_conversion": 2.07838285, "accruals_ratio": -0.03266423, "sbc_to_revenue": 0.01007655, "debt_to_equity": 0.88982537, "net_debt_to_ebitda": 3.79162563, "debt_to_assets": 0.43573463, "interest_coverage": 4.24258443, "current_ratio": 0.02570676, "quick_ratio": 0.02570676, "net_debt": 8905357000, "revenue_growth_1y": 0.03654928, "revenue_growth_3y_cagr": 0.04273928, "revenue_growth_5y_cagr": 0.0381459, "eps_growth_1y": -0.04320534, "eps_growth_3y_cagr": 0.12969296, "eps_growth_5y_cagr": 0.04158776, "fcf_growth_1y": 0.05062731, "book_value_growth_1y": 0.00484557, "piotroski_f_score": 6, "altman_z_score": 2.00545298, "earnings_stability_5y": 0.472358, "revenue_stability_5y": 0.081021, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04043332, "price_return_3m": 0.10025042, "price_return_6m": 0.14277957, "price_return_9m": 0.05577378, "price_return_12m": 0.04028412, "price_return_12m_ex1m": -0.0001434, "distance_from_52w_high": 0, "distance_from_52w_low": 0.19019983, "relative_strength": -0.05967946, "local_beta": 0.0005, "volatility_252d": 0.16955, "volatility_60d": 0.384224, "max_drawdown_12m": -0.13216638, "revenue_ttm": 3120117000, "gross_profit_ttm": 1445092000, "ebit_ttm": 1344335000, "ebitda_ttm": 2348691000, "net_income_ttm": 953576000, "eps_diluted_ttm": 2.47612618, "operating_cash_flow_ttm": 1623753000, "capital_expenditure_ttm": 358143000, "fcf_ttm": 1981896000, "dividends_paid_ttm": 1053189000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 316867000, "cash_and_equivalents": 34677000, "total_current_assets": 34677000, "total_current_liabilities": 1348945000, "net_ppe": null, "total_assets": 20517153000, "total_debt": 8940034000, "total_equity": 10670923000, "net_working_capital": 0, "book_value_per_share": 27.70891023, "retained_earnings": 800704000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 27.70891023, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 67, "rank_pb": 57, "rank_ptbv": 49, "rank_ps": 88, "rank_pcf": 68, "rank_ev_ebitda": 63, "rank_ev_ebit": 79, "rank_earnings_yield": 66, "rank_fcf_yield": 64, "rank_dividend_yield": 19, "rank_shareholder_yield": 19, "rank_total_yield": 19, "rank_roe": 48, "rank_roc": 50, "rank_roic": 52, "rank_gross_margin": 49, "rank_fcf_margin": 11, "rank_piotroski": 36, "rank_accruals": 57, "rank_sue": 50, "rank_eps_growth_1y": 69, "rank_eps_growth_5y": 67, "rank_revenue_growth_1y": 62, "rank_momentum_12m": 61, "rank_momentum_12m_ex1m": 65, "rank_relative_strength": 58, "value_composite": 87, "quality_composite": 22, "momentum_composite": 75, "growth_composite": 89, "yield_composite": 13, "svqf_composite": 83, "vc1_composite": 87, "vc2_composite": 78, "vc3_composite": 78, "trending_value_composite": null, "overall_composite": 86, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 13, "small_cap_core_rank": null, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "income_statement": { "revenue": 3101081000, "cost_of_revenue": 1664743000, "gross_profit": 1436338000, "ebit": 1324941001, "ebitda": 2338547000, "pretax_income": 1158541000, "tax_provision": 6581000, "net_income": 1120089000, "net_income_to_common": 1120089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55904000, "total_current_assets": 55904000, "total_assets": 20746023000, "short_term_debt": 1186850000, "long_term_debt": 7588362000, "total_debt": 8775212000, "total_liabilities": 9336889000, "total_equity": 11041499000, "shares_outstanding": 388748000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1648763000, "capital_expenditure": 359059000, "free_cash_flow": 2007822000, "dividends_paid": 1047669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258082, "ticker_id": 1319, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1324941001", "ebitda": "2338547000", "netIncome": "1120089000", "grossProfit": "1436338000", "depreciation": "None", "totalRevenue": "3101081000", "costOfRevenue": "1664743000", "interestIncome": "263126000", "incomeBeforeTax": "1158541000", "interestExpense": "237352000", "operatingIncome": "1126498000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6581000", "reportedCurrency": "USD", "netInterestIncome": "-263126000", "nonInterestIncome": "None", "operatingExpenses": "309840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1664743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1013605999", "sellingGeneralAndAdministrative": "51450000", "netIncomeFromContinuingOperations": "1152029000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3778000", "currentDebt": "None", "investments": "None", "totalAssets": "20746023000", "longTermDebt": "7588362000", "shortTermDebt": "1186850000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1193931000", "totalLiabilities": "9336889000", "otherCurrentAssets": "-14644000", "totalCurrentAssets": "55904000", "currentLongTermDebt": "586648000", "longTermInvestments": "325939000", "shortTermInvestments": "None", "currentNetReceivables": "14644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "454916000", "currentAccountsPayable": "109165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19893865000", "shortLongTermDebtTotal": "8784160000", "totalShareholderEquity": "11041499000", "capitalLeaseObligations": "304575000", "otherCurrentLiabilities": "532688000", "totalCurrentLiabilities": "1186850000", "otherNonCurrentLiabilities": "406771000", "totalNonCurrentLiabilities": "8150039000", "cashAndShortTermInvestments": "55904000", "commonStockSharesOutstanding": "388748000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1120089000", "profitLoss": "None", "dividendPayout": "1047669000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1648763000", "capitalExpenditures": "359059000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1328713000", "cashflowFromInvestment": "-321362000", "stockBasedCompensation": "32210000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1047669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-280720000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1010400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3101081000, "cost_of_revenue": 1664743000, "gross_profit": 1436338000, "research_and_development": null, "selling_general_admin": 51450000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1324941001, "depreciation_amortisation": 1013605999, "ebitda": 2338547000, "interest_expense": 237352000, "interest_income": null, "other_non_operating": null, "pretax_income": 1158541000, "tax_provision": 6581000, "effective_tax_rate": null, "net_income": 1120089000, "net_income_continuing_ops": 1152029000, "net_income_to_common": 1120089000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55904000, "short_term_investments": null, "net_receivables": 14644000, "inventory": null, "other_current_assets": null, "total_current_assets": 55904000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 454916000, "total_assets": 20746023000, "short_term_debt": 1186850000, "accounts_payable": 109165000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1186850000, "long_term_debt": 7588362000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8150039000, "total_liabilities": 9336889000, "total_debt": 8775212000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1193931000, "total_equity": 11041499000, "shares_outstanding": 388748000, "operating_cash_flow": 1648763000, "stock_based_compensation": 32210000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 359059000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -321362000, "dividends_paid": 1047669000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1328713000, "free_cash_flow": 2007822000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1324941001", "ebitda": "2338547000", "netIncome": "1120089000", "grossProfit": "1436338000", "depreciation": "None", "totalRevenue": "3101081000", "costOfRevenue": "1664743000", "interestIncome": "263126000", "incomeBeforeTax": "1158541000", "interestExpense": "237352000", "operatingIncome": "1126498000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "6581000", "reportedCurrency": "USD", "netInterestIncome": "-263126000", "nonInterestIncome": "None", "operatingExpenses": "309840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1664743000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1013605999", "sellingGeneralAndAdministrative": "51450000", "netIncomeFromContinuingOperations": "1152029000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3778000", "currentDebt": "None", "investments": "None", "totalAssets": "20746023000", "longTermDebt": "7588362000", "shortTermDebt": "1186850000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1193931000", "totalLiabilities": "9336889000", "otherCurrentAssets": "-14644000", "totalCurrentAssets": "55904000", "currentLongTermDebt": "586648000", "longTermInvestments": "325939000", "shortTermInvestments": "None", "currentNetReceivables": "14644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "454916000", "currentAccountsPayable": "109165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19893865000", "shortLongTermDebtTotal": "8784160000", "totalShareholderEquity": "11041499000", "capitalLeaseObligations": "304575000", "otherCurrentLiabilities": "532688000", "totalCurrentLiabilities": "1186850000", "otherNonCurrentLiabilities": "406771000", "totalNonCurrentLiabilities": "8150039000", "cashAndShortTermInvestments": "55904000", "commonStockSharesOutstanding": "388748000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1120089000", "profitLoss": "None", "dividendPayout": "1047669000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1648763000", "capitalExpenditures": "359059000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1328713000", "cashflowFromInvestment": "-321362000", "stockBasedCompensation": "32210000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1047669000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-280720000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1010400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "income_statement": { "revenue": 2980108000, "cost_of_revenue": 1094565000, "gross_profit": 1885543000, "ebit": 871699000, "ebitda": 1838438000, "pretax_income": 1072231000, "tax_provision": 1256000, "net_income": 1035831000, "net_income_to_common": 1035831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62302000, "total_current_assets": 160166000, "total_assets": 20834176000, "short_term_debt": 543679000, "long_term_debt": 7578066000, "total_debt": 8121745000, "total_liabilities": 9249829000, "total_equity": 11044560000, "shares_outstanding": 390740000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1573607000, "capital_expenditure": 318689000, "free_cash_flow": 1892296000, "dividends_paid": 1021436000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258087, "ticker_id": 1319, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "871699000", "ebitda": "1838438000", "netIncome": "1035831000", "grossProfit": "1885543000", "depreciation": "None", "totalRevenue": "2980108000", "costOfRevenue": "1094565000", "interestIncome": "30329000", "incomeBeforeTax": "1072231000", "interestExpense": "285735000", "operatingIncome": "1823890000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1256000", "reportedCurrency": "USD", "netInterestIncome": "-263240000", "nonInterestIncome": "None", "operatingExpenses": "61653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1094565000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "966739000", "sellingGeneralAndAdministrative": "61653000", "netIncomeFromContinuingOperations": "1070975000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3795000", "currentDebt": "None", "investments": "None", "totalAssets": "20834176000", "longTermDebt": "7578066000", "shortTermDebt": "543679000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1407570000", "totalLiabilities": "9249829000", "otherCurrentAssets": "97864000", "totalCurrentAssets": "160166000", "currentLongTermDebt": "543679000", "longTermInvestments": "386531000", "shortTermInvestments": "None", "currentNetReceivables": "15482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20674010000", "currentAccountsPayable": "99347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20013773000", "shortLongTermDebtTotal": "8426642000", "totalShareholderEquity": "11044560000", "capitalLeaseObligations": "304897000", "otherCurrentLiabilities": "337670000", "totalCurrentLiabilities": "980696000", "otherNonCurrentLiabilities": "386170000", "totalNonCurrentLiabilities": "8269133000", "cashAndShortTermInvestments": "62302000", "commonStockSharesOutstanding": "390740000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "62302000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1070975000", "profitLoss": "None", "dividendPayout": "1021436000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1573607000", "capitalExpenditures": "318689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-376952000", "cashflowFromInvestment": "-1176484000", "stockBasedCompensation": "31287000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1021436000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38474000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "966739000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2980108000, "cost_of_revenue": 1094565000, "gross_profit": 1885543000, "research_and_development": null, "selling_general_admin": 61653000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 871699000, "depreciation_amortisation": 966739000, "ebitda": 1838438000, "interest_expense": 285735000, "interest_income": null, "other_non_operating": null, "pretax_income": 1072231000, "tax_provision": 1256000, "effective_tax_rate": null, "net_income": 1035831000, "net_income_continuing_ops": 1070975000, "net_income_to_common": 1035831000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62302000, "short_term_investments": null, "net_receivables": 15482000, "inventory": null, "other_current_assets": null, "total_current_assets": 160166000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20674010000, "total_assets": 20834176000, "short_term_debt": 543679000, "accounts_payable": 99347000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 980696000, "long_term_debt": 7578066000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8269133000, "total_liabilities": 9249829000, "total_debt": 8121745000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1407570000, "total_equity": 11044560000, "shares_outstanding": 390740000, "operating_cash_flow": 1573607000, "stock_based_compensation": 31287000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 318689000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1176484000, "dividends_paid": 1021436000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -376952000, "free_cash_flow": 1892296000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "871699000", "ebitda": "1838438000", "netIncome": "1035831000", "grossProfit": "1885543000", "depreciation": "None", "totalRevenue": "2980108000", "costOfRevenue": "1094565000", "interestIncome": "30329000", "incomeBeforeTax": "1072231000", "interestExpense": "285735000", "operatingIncome": "1823890000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1256000", "reportedCurrency": "USD", "netInterestIncome": "-263240000", "nonInterestIncome": "None", "operatingExpenses": "61653000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1094565000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "966739000", "sellingGeneralAndAdministrative": "61653000", "netIncomeFromContinuingOperations": "1070975000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3795000", "currentDebt": "None", "investments": "None", "totalAssets": "20834176000", "longTermDebt": "7578066000", "shortTermDebt": "543679000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1407570000", "totalLiabilities": "9249829000", "otherCurrentAssets": "97864000", "totalCurrentAssets": "160166000", "currentLongTermDebt": "543679000", "longTermInvestments": "386531000", "shortTermInvestments": "None", "currentNetReceivables": "15482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20674010000", "currentAccountsPayable": "99347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20013773000", "shortLongTermDebtTotal": "8426642000", "totalShareholderEquity": "11044560000", "capitalLeaseObligations": "304897000", "otherCurrentLiabilities": "337670000", "totalCurrentLiabilities": "980696000", "otherNonCurrentLiabilities": "386170000", "totalNonCurrentLiabilities": "8269133000", "cashAndShortTermInvestments": "62302000", "commonStockSharesOutstanding": "390740000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "62302000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1070975000", "profitLoss": "None", "dividendPayout": "1021436000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1573607000", "capitalExpenditures": "318689000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-376952000", "cashflowFromInvestment": "-1176484000", "stockBasedCompensation": "31287000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1021436000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38474000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "966739000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "income_statement": { "revenue": 2873964000, "cost_of_revenue": 694653000, "gross_profit": 2179311000, "ebit": 1160585000, "ebitda": 1160585000, "pretax_income": 875014000, "tax_provision": 39576000, "net_income": 835438000, "net_income_to_common": 835438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50743000, "total_current_assets": 139995000, "total_assets": 20034564000, "short_term_debt": 409131000, "long_term_debt": 6981319000, "total_debt": 7390450000, "total_liabilities": 8456188000, "total_equity": 11085828000, "shares_outstanding": 390897000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1532798000, "capital_expenditure": 333540000, "free_cash_flow": 1866338000, "dividends_paid": 993238000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258092, "ticker_id": 1319, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1160585000", "ebitda": "1160585000", "netIncome": "835438000", "grossProfit": "2179311000", "depreciation": "None", "totalRevenue": "2873964000", "costOfRevenue": "694653000", "interestIncome": "8645000", "incomeBeforeTax": "875014000", "interestExpense": "266709000", "operatingIncome": "1160585000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "39576000", "reportedCurrency": "USD", "netInterestIncome": "-267395000", "nonInterestIncome": "None", "operatingExpenses": "60716000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.31", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "694653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "901504000", "sellingGeneralAndAdministrative": "60716000", "netIncomeFromContinuingOperations": "1066197000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3793000", "currentDebt": "None", "investments": "None", "totalAssets": "20034564000", "longTermDebt": "6981319000", "shortTermDebt": "409131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1437185000", "totalLiabilities": "8456188000", "otherCurrentAssets": "89252000", "totalCurrentAssets": "139995000", "currentLongTermDebt": "409131000", "longTermInvestments": "282049000", "shortTermInvestments": "None", "currentNetReceivables": "14814000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19894569000", "currentAccountsPayable": "87377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19359567000", "shortLongTermDebtTotal": "7702090000", "totalShareholderEquity": "11085828000", "capitalLeaseObligations": "311640000", "otherCurrentLiabilities": "324947000", "totalCurrentLiabilities": "821455000", "otherNonCurrentLiabilities": "324721000", "totalNonCurrentLiabilities": "7634733000", "cashAndShortTermInvestments": "50743000", "commonStockSharesOutstanding": "390897000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "868488000", "profitLoss": "None", "dividendPayout": "993238000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1532798000", "capitalExpenditures": "333540000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1120471000", "cashflowFromInvestment": "-409504000", "stockBasedCompensation": "31815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "993238000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "901504000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2873964000, "cost_of_revenue": 694653000, "gross_profit": 2179311000, "research_and_development": 0.31, "selling_general_admin": 60716000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1160585000, "depreciation_amortisation": 901504000, "ebitda": 1160585000, "interest_expense": 266709000, "interest_income": null, "other_non_operating": null, "pretax_income": 875014000, "tax_provision": 39576000, "effective_tax_rate": null, "net_income": 835438000, "net_income_continuing_ops": 1066197000, "net_income_to_common": 835438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50743000, "short_term_investments": null, "net_receivables": 14814000, "inventory": null, "other_current_assets": null, "total_current_assets": 139995000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19894569000, "total_assets": 20034564000, "short_term_debt": 409131000, "accounts_payable": 87377000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 821455000, "long_term_debt": 6981319000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7634733000, "total_liabilities": 8456188000, "total_debt": 7390450000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1437185000, "total_equity": 11085828000, "shares_outstanding": 390897000, "operating_cash_flow": 1532798000, "stock_based_compensation": 31815000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 333540000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -409504000, "dividends_paid": 993238000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1120471000, "free_cash_flow": 1866338000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1160585000", "ebitda": "1160585000", "netIncome": "835438000", "grossProfit": "2179311000", "depreciation": "None", "totalRevenue": "2873964000", "costOfRevenue": "694653000", "interestIncome": "8645000", "incomeBeforeTax": "875014000", "interestExpense": "266709000", "operatingIncome": "1160585000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "39576000", "reportedCurrency": "USD", "netInterestIncome": "-267395000", "nonInterestIncome": "None", "operatingExpenses": "60716000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.31", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "694653000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "901504000", "sellingGeneralAndAdministrative": "60716000", "netIncomeFromContinuingOperations": "1066197000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3793000", "currentDebt": "None", "investments": "None", "totalAssets": "20034564000", "longTermDebt": "6981319000", "shortTermDebt": "409131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1437185000", "totalLiabilities": "8456188000", "otherCurrentAssets": "89252000", "totalCurrentAssets": "139995000", "currentLongTermDebt": "409131000", "longTermInvestments": "282049000", "shortTermInvestments": "None", "currentNetReceivables": "14814000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19894569000", "currentAccountsPayable": "87377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19359567000", "shortLongTermDebtTotal": "7702090000", "totalShareholderEquity": "11085828000", "capitalLeaseObligations": "311640000", "otherCurrentLiabilities": "324947000", "totalCurrentLiabilities": "821455000", "otherNonCurrentLiabilities": "324721000", "totalNonCurrentLiabilities": "7634733000", "cashAndShortTermInvestments": "50743000", "commonStockSharesOutstanding": "390897000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "868488000", "profitLoss": "None", "dividendPayout": "993238000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1532798000", "capitalExpenditures": "333540000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1120471000", "cashflowFromInvestment": "-409504000", "stockBasedCompensation": "31815000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "993238000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "901504000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "income_statement": { "revenue": 2735180000, "cost_of_revenue": 982581000, "gross_profit": 1752599000, "ebit": 811721000, "ebitda": 1706046000, "pretax_income": 807895000, "tax_provision": 900000, "net_income": 776911000, "net_income_to_common": 776911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53869000, "total_current_assets": 137172000, "total_assets": 20218262000, "short_term_debt": 129955000, "long_term_debt": 7425722000, "total_debt": 7555677000, "total_liabilities": 8517310000, "total_equity": 11173439000, "shares_outstanding": 389450000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1454756000, "capital_expenditure": 232241000, "free_cash_flow": 1686997000, "dividends_paid": 934101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258097, "ticker_id": 1319, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "811721000", "ebitda": "1706046000", "netIncome": "776911000", "grossProfit": "1752599000", "depreciation": "None", "totalRevenue": "2735180000", "costOfRevenue": "982581000", "interestIncome": "289456000", "incomeBeforeTax": "807895000", "interestExpense": "282920000", "operatingIncome": "1693889000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "900000", "reportedCurrency": "USD", "netInterestIncome": "-289456000", "nonInterestIncome": "None", "operatingExpenses": "58710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.30", "otherNonOperatingIncome": "-16502000", "costofGoodsAndServicesSold": "982581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "894325000", "sellingGeneralAndAdministrative": "58710000", "netIncomeFromContinuingOperations": "806995000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3784000", "currentDebt": "None", "investments": "None", "totalAssets": "20218262000", "longTermDebt": "7425722000", "shortTermDebt": "129955000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1658837000", "totalLiabilities": "8517310000", "otherCurrentAssets": "83303000", "totalCurrentAssets": "137172000", "currentLongTermDebt": "129955000", "longTermInvestments": "279024000", "shortTermInvestments": "279024000", "currentNetReceivables": "8681000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20081090000", "currentAccountsPayable": "96028000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19523860000", "shortLongTermDebtTotal": "7734470000", "totalShareholderEquity": "11173439000", "capitalLeaseObligations": "308748000", "otherCurrentLiabilities": "310931000", "totalCurrentLiabilities": "536914000", "otherNonCurrentLiabilities": "375881000", "totalNonCurrentLiabilities": "7980396000", "cashAndShortTermInvestments": "53869000", "commonStockSharesOutstanding": "389450000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "53869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "806995000", "profitLoss": "None", "dividendPayout": "934101000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1454756000", "capitalExpenditures": "232241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1785612000", "cashflowFromInvestment": "107792000", "stockBasedCompensation": "29513000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "934101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-223064000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "29068000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "894325000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2735180000, "cost_of_revenue": 982581000, "gross_profit": 1752599000, "research_and_development": 0.3, "selling_general_admin": 58710000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 811721000, "depreciation_amortisation": 894325000, "ebitda": 1706046000, "interest_expense": 282920000, "interest_income": null, "other_non_operating": null, "pretax_income": 807895000, "tax_provision": 900000, "effective_tax_rate": null, "net_income": 776911000, "net_income_continuing_ops": 806995000, "net_income_to_common": 776911000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53869000, "short_term_investments": 279024000, "net_receivables": 8681000, "inventory": null, "other_current_assets": null, "total_current_assets": 137172000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20081090000, "total_assets": 20218262000, "short_term_debt": 129955000, "accounts_payable": 96028000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 536914000, "long_term_debt": 7425722000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7980396000, "total_liabilities": 8517310000, "total_debt": 7555677000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1658837000, "total_equity": 11173439000, "shares_outstanding": 389450000, "operating_cash_flow": 1454756000, "stock_based_compensation": 29513000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 232241000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 107792000, "dividends_paid": 934101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1785612000, "free_cash_flow": 1686997000, "net_change_in_cash": -223064000 }, "raw_data": { "income": { "ebit": "811721000", "ebitda": "1706046000", "netIncome": "776911000", "grossProfit": "1752599000", "depreciation": "None", "totalRevenue": "2735180000", "costOfRevenue": "982581000", "interestIncome": "289456000", "incomeBeforeTax": "807895000", "interestExpense": "282920000", "operatingIncome": "1693889000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "900000", "reportedCurrency": "USD", "netInterestIncome": "-289456000", "nonInterestIncome": "None", "operatingExpenses": "58710000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.30", "otherNonOperatingIncome": "-16502000", "costofGoodsAndServicesSold": "982581000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "894325000", "sellingGeneralAndAdministrative": "58710000", "netIncomeFromContinuingOperations": "806995000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3784000", "currentDebt": "None", "investments": "None", "totalAssets": "20218262000", "longTermDebt": "7425722000", "shortTermDebt": "129955000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1658837000", "totalLiabilities": "8517310000", "otherCurrentAssets": "83303000", "totalCurrentAssets": "137172000", "currentLongTermDebt": "129955000", "longTermInvestments": "279024000", "shortTermInvestments": "279024000", "currentNetReceivables": "8681000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20081090000", "currentAccountsPayable": "96028000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19523860000", "shortLongTermDebtTotal": "7734470000", "totalShareholderEquity": "11173439000", "capitalLeaseObligations": "308748000", "otherCurrentLiabilities": "310931000", "totalCurrentLiabilities": "536914000", "otherNonCurrentLiabilities": "375881000", "totalNonCurrentLiabilities": "7980396000", "cashAndShortTermInvestments": "53869000", "commonStockSharesOutstanding": "389450000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "53869000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "806995000", "profitLoss": "None", "dividendPayout": "934101000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1454756000", "capitalExpenditures": "232241000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1785612000", "cashflowFromInvestment": "107792000", "stockBasedCompensation": "29513000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "934101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-223064000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "29068000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "894325000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "income_statement": { "revenue": 2463997000, "cost_of_revenue": 948792000, "gross_profit": 1515205000, "ebit": 620427000, "ebitda": 1458699000, "pretax_income": 1397629000, "tax_provision": 915000, "net_income": 1332850000, "net_income_to_common": 1332850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123832000, "total_current_assets": 360236000, "total_assets": 21169241000, "short_term_debt": 315030000, "long_term_debt": 8026423000, "total_debt": 8341453000, "total_liabilities": 9483056000, "total_equity": 11686185000, "shares_outstanding": 388089000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1260184000, "capital_expenditure": 168647000, "free_cash_flow": 1428831000, "dividends_paid": 903558000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258102, "ticker_id": 1319, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "620427000", "ebitda": "1458699000", "netIncome": "1332850000", "grossProfit": "1515205000", "depreciation": "None", "totalRevenue": "2463997000", "costOfRevenue": "948792000", "interestIncome": "25666000", "incomeBeforeTax": "1397629000", "interestExpense": "272473000", "operatingIncome": "1675841000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "915000", "reportedCurrency": "USD", "netInterestIncome": "-255544000", "nonInterestIncome": "None", "operatingExpenses": "-160636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.58", "otherNonOperatingIncome": "2993000", "costofGoodsAndServicesSold": "948792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "838272000", "sellingGeneralAndAdministrative": "56506000", "netIncomeFromContinuingOperations": "1396709000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3755000", "currentDebt": "None", "investments": "None", "totalAssets": "21169241000", "longTermDebt": "8026423000", "shortTermDebt": "315030000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1827063000", "totalLiabilities": "9483056000", "otherCurrentAssets": "-150004000", "totalCurrentAssets": "360236000", "currentLongTermDebt": "315030000", "longTermInvestments": "127448000", "shortTermInvestments": "127448000", "currentNetReceivables": "26172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20809005000", "currentAccountsPayable": "107013000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20330339000", "shortLongTermDebtTotal": "8656483000", "totalShareholderEquity": "11686185000", "capitalLeaseObligations": "312335000", "otherCurrentLiabilities": "303012000", "totalCurrentLiabilities": "725055000", "otherNonCurrentLiabilities": "419243000", "totalNonCurrentLiabilities": "8758001000", "cashAndShortTermInvestments": "123832000", "commonStockSharesOutstanding": "388089000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "123832000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1396714000", "profitLoss": "None", "dividendPayout": "903558000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1260184000", "capitalExpenditures": "168647000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-565056000", "cashflowFromInvestment": "-434620000", "stockBasedCompensation": "27810000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "903558000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "260508000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "90676000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "851384000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2463997000, "cost_of_revenue": 948792000, "gross_profit": 1515205000, "research_and_development": 0.58, "selling_general_admin": 56506000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 620427000, "depreciation_amortisation": 838272000, "ebitda": 1458699000, "interest_expense": 272473000, "interest_income": null, "other_non_operating": null, "pretax_income": 1397629000, "tax_provision": 915000, "effective_tax_rate": null, "net_income": 1332850000, "net_income_continuing_ops": 1396709000, "net_income_to_common": 1332850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123832000, "short_term_investments": 127448000, "net_receivables": 26172000, "inventory": null, "other_current_assets": null, "total_current_assets": 360236000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20809005000, "total_assets": 21169241000, "short_term_debt": 315030000, "accounts_payable": 107013000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 725055000, "long_term_debt": 8026423000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8758001000, "total_liabilities": 9483056000, "total_debt": 8341453000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1827063000, "total_equity": 11686185000, "shares_outstanding": 388089000, "operating_cash_flow": 1260184000, "stock_based_compensation": 27810000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 168647000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -434620000, "dividends_paid": 903558000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -565056000, "free_cash_flow": 1428831000, "net_change_in_cash": 260508000 }, "raw_data": { "income": { "ebit": "620427000", "ebitda": "1458699000", "netIncome": "1332850000", "grossProfit": "1515205000", "depreciation": "None", "totalRevenue": "2463997000", "costOfRevenue": "948792000", "interestIncome": "25666000", "incomeBeforeTax": "1397629000", "interestExpense": "272473000", "operatingIncome": "1675841000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "915000", "reportedCurrency": "USD", "netInterestIncome": "-255544000", "nonInterestIncome": "None", "operatingExpenses": "-160636000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.58", "otherNonOperatingIncome": "2993000", "costofGoodsAndServicesSold": "948792000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "838272000", "sellingGeneralAndAdministrative": "56506000", "netIncomeFromContinuingOperations": "1396709000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3755000", "currentDebt": "None", "investments": "None", "totalAssets": "21169241000", "longTermDebt": "8026423000", "shortTermDebt": "315030000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1827063000", "totalLiabilities": "9483056000", "otherCurrentAssets": "-150004000", "totalCurrentAssets": "360236000", "currentLongTermDebt": "315030000", "longTermInvestments": "127448000", "shortTermInvestments": "127448000", "currentNetReceivables": "26172000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20809005000", "currentAccountsPayable": "107013000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20330339000", "shortLongTermDebtTotal": "8656483000", "totalShareholderEquity": "11686185000", "capitalLeaseObligations": "312335000", "otherCurrentLiabilities": "303012000", "totalCurrentLiabilities": "725055000", "otherNonCurrentLiabilities": "419243000", "totalNonCurrentLiabilities": "8758001000", "cashAndShortTermInvestments": "123832000", "commonStockSharesOutstanding": "388089000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "123832000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1396714000", "profitLoss": "None", "dividendPayout": "903558000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1260184000", "capitalExpenditures": "168647000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-565056000", "cashflowFromInvestment": "-434620000", "stockBasedCompensation": "27810000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "903558000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "260508000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "90676000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "851384000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "income_statement": { "revenue": 2571705000, "cost_of_revenue": 916385000, "gross_profit": 1655320000, "ebit": 786183000, "ebitda": 1607015000, "pretax_income": 963353000, "tax_provision": 852000, "net_income": 913636000, "net_income_to_common": 913636000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42591000, "total_current_assets": 99728000, "total_assets": 20286891000, "short_term_debt": 414830000, "long_term_debt": 7629426000, "total_debt": 8044256000, "total_liabilities": 9184454000, "total_equity": 10525651000, "shares_outstanding": 385874000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1265536000, "capital_expenditure": 166244000, "free_cash_flow": 1431780000, "dividends_paid": 887028000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258107, "ticker_id": 1319, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "786183000", "ebitda": "1607015000", "netIncome": "913636000", "grossProfit": "1655320000", "depreciation": "None", "totalRevenue": "2571705000", "costOfRevenue": "916385000", "interestIncome": "5935000", "incomeBeforeTax": "963353000", "interestExpense": "365073000", "operatingIncome": "1317990000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "852000", "reportedCurrency": "USD", "netInterestIncome": "-368077000", "nonInterestIncome": "None", "operatingExpenses": "337330000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.37", "otherNonOperatingIncome": "-14859000", "costofGoodsAndServicesSold": "916385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "820832000", "sellingGeneralAndAdministrative": "48305000", "netIncomeFromContinuingOperations": "931551000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "3723000", "currentDebt": "None", "investments": "None", "totalAssets": "20286891000", "longTermDebt": "7629426000", "shortTermDebt": "414830000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1399715000", "totalLiabilities": "9184454000", "otherCurrentAssets": "57137000", "totalCurrentAssets": "99728000", "currentLongTermDebt": "414830000", "longTermInvestments": "52782000", "shortTermInvestments": "None", "currentNetReceivables": "41311000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20187163000", "currentAccountsPayable": "107366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19343668000", "shortLongTermDebtTotal": "8373386000", "totalShareholderEquity": "10525651000", "capitalLeaseObligations": "329130000", "otherCurrentLiabilities": "298158000", "totalCurrentLiabilities": "820354000", "otherNonCurrentLiabilities": "1089024000", "totalNonCurrentLiabilities": "8364100000", "cashAndShortTermInvestments": "42591000", "commonStockSharesOutstanding": "385874000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42591000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "962501000", "profitLoss": "None", "dividendPayout": "887028000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1265536000", "capitalExpenditures": "166244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1946393000", "cashflowFromInvestment": "663586000", "stockBasedCompensation": "23174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "887028000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17271000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "17213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "832443000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2571705000, "cost_of_revenue": 916385000, "gross_profit": 1655320000, "research_and_development": 0.37, "selling_general_admin": 48305000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 786183000, "depreciation_amortisation": 820832000, "ebitda": 1607015000, "interest_expense": 365073000, "interest_income": null, "other_non_operating": null, "pretax_income": 963353000, "tax_provision": 852000, "effective_tax_rate": null, "net_income": 913636000, "net_income_continuing_ops": 931551000, "net_income_to_common": 913636000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42591000, "short_term_investments": null, "net_receivables": 41311000, "inventory": 1, "other_current_assets": null, "total_current_assets": 99728000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20187163000, "total_assets": 20286891000, "short_term_debt": 414830000, "accounts_payable": 107366000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 820354000, "long_term_debt": 7629426000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8364100000, "total_liabilities": 9184454000, "total_debt": 8044256000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1399715000, "total_equity": 10525651000, "shares_outstanding": 385874000, "operating_cash_flow": 1265536000, "stock_based_compensation": 23174000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 166244000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 663586000, "dividends_paid": 887028000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1946393000, "free_cash_flow": 1431780000, "net_change_in_cash": -17271000 }, "raw_data": { "income": { "ebit": "786183000", "ebitda": "1607015000", "netIncome": "913636000", "grossProfit": "1655320000", "depreciation": "None", "totalRevenue": "2571705000", "costOfRevenue": "916385000", "interestIncome": "5935000", "incomeBeforeTax": "963353000", "interestExpense": "365073000", "operatingIncome": "1317990000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "852000", "reportedCurrency": "USD", "netInterestIncome": "-368077000", "nonInterestIncome": "None", "operatingExpenses": "337330000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.37", "otherNonOperatingIncome": "-14859000", "costofGoodsAndServicesSold": "916385000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "820832000", "sellingGeneralAndAdministrative": "48305000", "netIncomeFromContinuingOperations": "931551000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "3723000", "currentDebt": "None", "investments": "None", "totalAssets": "20286891000", "longTermDebt": "7629426000", "shortTermDebt": "414830000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1399715000", "totalLiabilities": "9184454000", "otherCurrentAssets": "57137000", "totalCurrentAssets": "99728000", "currentLongTermDebt": "414830000", "longTermInvestments": "52782000", "shortTermInvestments": "None", "currentNetReceivables": "41311000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20187163000", "currentAccountsPayable": "107366000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19343668000", "shortLongTermDebtTotal": "8373386000", "totalShareholderEquity": "10525651000", "capitalLeaseObligations": "329130000", "otherCurrentLiabilities": "298158000", "totalCurrentLiabilities": "820354000", "otherNonCurrentLiabilities": "1089024000", "totalNonCurrentLiabilities": "8364100000", "cashAndShortTermInvestments": "42591000", "commonStockSharesOutstanding": "385874000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "42591000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "962501000", "profitLoss": "None", "dividendPayout": "887028000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1265536000", "capitalExpenditures": "166244000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1946393000", "cashflowFromInvestment": "663586000", "stockBasedCompensation": "23174000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "887028000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17271000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "17213000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "832443000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "income_statement": { "revenue": 2700691000, "cost_of_revenue": 908328000, "gross_profit": 1792363000, "ebit": 908523000, "ebitda": 1739606000, "pretax_income": 1007427000, "tax_provision": -2281000, "net_income": 970377000, "net_income_to_common": 970377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45753000, "total_current_assets": 116999000, "total_assets": 21172769000, "short_term_debt": 1017833000, "long_term_debt": 8019123000, "total_debt": 9036956000, "total_liabilities": 10164843000, "total_equity": 10315506000, "shares_outstanding": 386333000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 1456984000, "capital_expenditure": 190262000, "free_cash_flow": 1647246000, "dividends_paid": 834201000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258112, "ticker_id": 1319, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "908523000", "ebitda": "1739606000", "netIncome": "970377000", "grossProfit": "1792363000", "depreciation": "None", "totalRevenue": "2700691000", "costOfRevenue": "908328000", "interestIncome": "2817000", "incomeBeforeTax": "1007427000", "interestExpense": "390076000", "operatingIncome": "1356160000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-2281000", "reportedCurrency": "USD", "netInterestIncome": "-398929000", "nonInterestIncome": "None", "operatingExpenses": "436203000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.35", "otherNonOperatingIncome": "50585000", "costofGoodsAndServicesSold": "908328000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "831083000", "sellingGeneralAndAdministrative": "52757000", "netIncomeFromContinuingOperations": "941719000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3717000", "currentDebt": "None", "investments": "None", "totalAssets": "21172769000", "longTermDebt": "8019123000", "shortTermDebt": "1017833000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1386495000", "totalLiabilities": "10164843000", "otherCurrentAssets": "71246000", "totalCurrentAssets": "116999000", "currentLongTermDebt": "1017833000", "longTermInvestments": "52238000", "shortTermInvestments": "None", "currentNetReceivables": "31495000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21055770000", "currentAccountsPayable": "94350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20256821000", "shortLongTermDebtTotal": "9368290000", "totalShareholderEquity": "10315506000", "capitalLeaseObligations": "331334000", "otherCurrentLiabilities": "285178000", "totalCurrentLiabilities": "1397361000", "otherNonCurrentLiabilities": "1696130000", "totalNonCurrentLiabilities": "8767482000", "cashAndShortTermInvestments": "45753000", "commonStockSharesOutstanding": "386333000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "45753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1009708000", "profitLoss": "None", "dividendPayout": "834201000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1456984000", "capitalExpenditures": "190262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-684474000", "cashflowFromInvestment": "-771824000", "stockBasedCompensation": "24449000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "834201000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "686000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80901000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "842776000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2700691000, "cost_of_revenue": 908328000, "gross_profit": 1792363000, "research_and_development": 0.35, "selling_general_admin": 52757000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 908523000, "depreciation_amortisation": 831083000, "ebitda": 1739606000, "interest_expense": 390076000, "interest_income": null, "other_non_operating": null, "pretax_income": 1007427000, "tax_provision": -2281000, "effective_tax_rate": null, "net_income": 970377000, "net_income_continuing_ops": 941719000, "net_income_to_common": 970377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45753000, "short_term_investments": null, "net_receivables": 31495000, "inventory": null, "other_current_assets": null, "total_current_assets": 116999000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 21055770000, "total_assets": 21172769000, "short_term_debt": 1017833000, "accounts_payable": 94350000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1397361000, "long_term_debt": 8019123000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8767482000, "total_liabilities": 10164843000, "total_debt": 9036956000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1386495000, "total_equity": 10315506000, "shares_outstanding": 386333000, "operating_cash_flow": 1456984000, "stock_based_compensation": 24449000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 190262000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -771824000, "dividends_paid": 834201000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -684474000, "free_cash_flow": 1647246000, "net_change_in_cash": 686000 }, "raw_data": { "income": { "ebit": "908523000", "ebitda": "1739606000", "netIncome": "970377000", "grossProfit": "1792363000", "depreciation": "None", "totalRevenue": "2700691000", "costOfRevenue": "908328000", "interestIncome": "2817000", "incomeBeforeTax": "1007427000", "interestExpense": "390076000", "operatingIncome": "1356160000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-2281000", "reportedCurrency": "USD", "netInterestIncome": "-398929000", "nonInterestIncome": "None", "operatingExpenses": "436203000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.35", "otherNonOperatingIncome": "50585000", "costofGoodsAndServicesSold": "908328000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "831083000", "sellingGeneralAndAdministrative": "52757000", "netIncomeFromContinuingOperations": "941719000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3717000", "currentDebt": "None", "investments": "None", "totalAssets": "21172769000", "longTermDebt": "8019123000", "shortTermDebt": "1017833000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1386495000", "totalLiabilities": "10164843000", "otherCurrentAssets": "71246000", "totalCurrentAssets": "116999000", "currentLongTermDebt": "1017833000", "longTermInvestments": "52238000", "shortTermInvestments": "None", "currentNetReceivables": "31495000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "21055770000", "currentAccountsPayable": "94350000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20256821000", "shortLongTermDebtTotal": "9368290000", "totalShareholderEquity": "10315506000", "capitalLeaseObligations": "331334000", "otherCurrentLiabilities": "285178000", "totalCurrentLiabilities": "1397361000", "otherNonCurrentLiabilities": "1696130000", "totalNonCurrentLiabilities": "8767482000", "cashAndShortTermInvestments": "45753000", "commonStockSharesOutstanding": "386333000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "45753000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1009708000", "profitLoss": "None", "dividendPayout": "834201000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1456984000", "capitalExpenditures": "190262000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-684474000", "cashflowFromInvestment": "-771824000", "stockBasedCompensation": "24449000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "834201000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "686000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80901000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "842776000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "income_statement": { "revenue": 2577681000, "cost_of_revenue": 879634000, "gross_profit": 1698047000, "ebit": 846015000, "ebitda": 1636132000, "pretax_income": 686070000, "tax_provision": 878000, "net_income": 657535000, "net_income_to_common": 657535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47442000, "total_current_assets": 116313000, "total_assets": 20394209000, "short_term_debt": 499183000, "long_term_debt": 8318756000, "total_debt": 8817939000, "total_liabilities": 9615454000, "total_equity": 10173204000, "shares_outstanding": 383695000, "goodwill_and_intangibles": 166230000 }, "cash_flow": { "operating_cash_flow": 1356295000, "capital_expenditure": 199266000, "free_cash_flow": 1555561000, "dividends_paid": 785985000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258117, "ticker_id": 1319, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "846015000", "ebitda": "1636132000", "netIncome": "657535000", "grossProfit": "1698047000", "depreciation": "None", "totalRevenue": "2577681000", "costOfRevenue": "879634000", "interestIncome": "15317000", "incomeBeforeTax": "686070000", "interestExpense": "413360000", "operatingIncome": "1114617000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "878000", "reportedCurrency": "USD", "netInterestIncome": "-409353000", "nonInterestIncome": "None", "operatingExpenses": "583430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "239883000", "costofGoodsAndServicesSold": "879634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "790117000", "sellingGeneralAndAdministrative": "53813000", "netIncomeFromContinuingOperations": "685192000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3694000", "currentDebt": "None", "investments": "None", "totalAssets": "20394209000", "longTermDebt": "8318756000", "shortTermDebt": "499183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "166230000", "reportedCurrency": "USD", "retainedEarnings": "1261763000", "totalLiabilities": "9615454000", "otherCurrentAssets": "68871000", "totalCurrentAssets": "116313000", "currentLongTermDebt": "459530000", "longTermInvestments": "58349000", "shortTermInvestments": "2000000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20277896000", "currentAccountsPayable": "102471000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19814741000", "shortLongTermDebtTotal": "8817939000", "totalShareholderEquity": "10173204000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "269223000", "totalCurrentLiabilities": "870877000", "otherNonCurrentLiabilities": "857746000", "totalNonCurrentLiabilities": "8744577000", "cashAndShortTermInvestments": "47442000", "commonStockSharesOutstanding": "383695000", "intangibleAssetsExcludingGoodwill": "166230000", "cashAndCashEquivalentsAtCarryingValue": "47442000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "685192000", "profitLoss": "None", "dividendPayout": "785985000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1356295000", "capitalExpenditures": "199266000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-963910000", "cashflowFromInvestment": "-376834000", "stockBasedCompensation": "27132000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "785985000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15551000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "34633000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "790117000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2577681000, "cost_of_revenue": 879634000, "gross_profit": 1698047000, "research_and_development": 0.17, "selling_general_admin": 53813000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 846015000, "depreciation_amortisation": 790117000, "ebitda": 1636132000, "interest_expense": 413360000, "interest_income": null, "other_non_operating": null, "pretax_income": 686070000, "tax_provision": 878000, "effective_tax_rate": null, "net_income": 657535000, "net_income_continuing_ops": 685192000, "net_income_to_common": 657535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47442000, "short_term_investments": 2000000, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 116313000, "net_ppe": null, "goodwill": null, "intangible_assets": 166230000, "goodwill_and_intangibles": 166230000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20277896000, "total_assets": 20394209000, "short_term_debt": 499183000, "accounts_payable": 102471000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 870877000, "long_term_debt": 8318756000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8744577000, "total_liabilities": 9615454000, "total_debt": 8817939000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1261763000, "total_equity": 10173204000, "shares_outstanding": 383695000, "operating_cash_flow": 1356295000, "stock_based_compensation": 27132000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 199266000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -376834000, "dividends_paid": 785985000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -963910000, "free_cash_flow": 1555561000, "net_change_in_cash": 15551000 }, "raw_data": { "income": { "ebit": "846015000", "ebitda": "1636132000", "netIncome": "657535000", "grossProfit": "1698047000", "depreciation": "None", "totalRevenue": "2577681000", "costOfRevenue": "879634000", "interestIncome": "15317000", "incomeBeforeTax": "686070000", "interestExpense": "413360000", "operatingIncome": "1114617000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "878000", "reportedCurrency": "USD", "netInterestIncome": "-409353000", "nonInterestIncome": "None", "operatingExpenses": "583430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.17", "otherNonOperatingIncome": "239883000", "costofGoodsAndServicesSold": "879634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "790117000", "sellingGeneralAndAdministrative": "53813000", "netIncomeFromContinuingOperations": "685192000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3694000", "currentDebt": "None", "investments": "None", "totalAssets": "20394209000", "longTermDebt": "8318756000", "shortTermDebt": "499183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "166230000", "reportedCurrency": "USD", "retainedEarnings": "1261763000", "totalLiabilities": "9615454000", "otherCurrentAssets": "68871000", "totalCurrentAssets": "116313000", "currentLongTermDebt": "459530000", "longTermInvestments": "58349000", "shortTermInvestments": "2000000", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20277896000", "currentAccountsPayable": "102471000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19814741000", "shortLongTermDebtTotal": "8817939000", "totalShareholderEquity": "10173204000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "269223000", "totalCurrentLiabilities": "870877000", "otherNonCurrentLiabilities": "857746000", "totalNonCurrentLiabilities": "8744577000", "cashAndShortTermInvestments": "47442000", "commonStockSharesOutstanding": "383695000", "intangibleAssetsExcludingGoodwill": "166230000", "cashAndCashEquivalentsAtCarryingValue": "47442000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "685192000", "profitLoss": "None", "dividendPayout": "785985000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "1356295000", "capitalExpenditures": "199266000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-963910000", "cashflowFromInvestment": "-376834000", "stockBasedCompensation": "27132000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "785985000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15551000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "34633000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "790117000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "income_statement": { "revenue": 779846000, "cost_of_revenue": 301823000, "gross_profit": 478023000, "ebit": 213662000, "ebitda": 461158000, "pretax_income": 95565000, "tax_provision": 2464000, "net_income": 90079000, "net_income_to_common": 90079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34677000, "total_current_assets": 34677000, "total_assets": 20517153000, "short_term_debt": 1348945000, "long_term_debt": 7591089000, "total_debt": 8940034000, "total_liabilities": 9495258000, "total_equity": 10670923000, "shares_outstanding": 385108000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 400515000, "capital_expenditure": 65891000, "free_cash_flow": 466406000, "dividends_paid": 262277000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258080, "ticker_id": 1319, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "213662000", "ebitda": "461158000", "netIncome": "90079000", "grossProfit": "478023000", "depreciation": "None", "totalRevenue": "779846000", "costOfRevenue": "301823000", "interestIncome": "2238000", "incomeBeforeTax": "95565000", "interestExpense": "79515000", "operatingIncome": "213662000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2464000", "reportedCurrency": "USD", "netInterestIncome": "-77277000", "nonInterestIncome": "None", "operatingExpenses": "264361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "301823000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "247496000", "sellingGeneralAndAdministrative": "16865000", "netIncomeFromContinuingOperations": "93101000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3747000", "currentDebt": "None", "investments": "None", "totalAssets": "20517153000", "longTermDebt": "7591089000", "shortTermDebt": "1348945000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "800704000", "totalLiabilities": "9495258000", "otherCurrentAssets": "None", "totalCurrentAssets": "34677000", "currentLongTermDebt": "748417000", "longTermInvestments": "325566000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20482476000", "currentAccountsPayable": "141575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8643319000", "totalShareholderEquity": "10670923000", "capitalLeaseObligations": "303813000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1348945000", "otherNonCurrentLiabilities": "388493000", "totalNonCurrentLiabilities": "8146313000", "cashAndShortTermInvestments": "34677000", "commonStockSharesOutstanding": "385108000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34677000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93101000", "profitLoss": "None", "dividendPayout": "262277000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "400515000", "capitalExpenditures": "65891000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-328105000", "cashflowFromInvestment": "-92155000", "stockBasedCompensation": "9600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "262277000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-219385000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "247496000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 779846000, "cost_of_revenue": 301823000, "gross_profit": 478023000, "research_and_development": null, "selling_general_admin": 16865000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 213662000, "depreciation_amortisation": 247496000, "ebitda": 461158000, "interest_expense": 79515000, "interest_income": null, "other_non_operating": null, "pretax_income": 95565000, "tax_provision": 2464000, "effective_tax_rate": null, "net_income": 90079000, "net_income_continuing_ops": 93101000, "net_income_to_common": 90079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34677000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 34677000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20482476000, "total_assets": 20517153000, "short_term_debt": 1348945000, "accounts_payable": 141575000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1348945000, "long_term_debt": 7591089000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8146313000, "total_liabilities": 9495258000, "total_debt": 8940034000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 800704000, "total_equity": 10670923000, "shares_outstanding": 385108000, "operating_cash_flow": 400515000, "stock_based_compensation": 9600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65891000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -92155000, "dividends_paid": 262277000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -328105000, "free_cash_flow": 466406000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "213662000", "ebitda": "461158000", "netIncome": "90079000", "grossProfit": "478023000", "depreciation": "None", "totalRevenue": "779846000", "costOfRevenue": "301823000", "interestIncome": "2238000", "incomeBeforeTax": "95565000", "interestExpense": "79515000", "operatingIncome": "213662000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "2464000", "reportedCurrency": "USD", "netInterestIncome": "-77277000", "nonInterestIncome": "None", "operatingExpenses": "264361000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "301823000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "247496000", "sellingGeneralAndAdministrative": "16865000", "netIncomeFromContinuingOperations": "93101000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3747000", "currentDebt": "None", "investments": "None", "totalAssets": "20517153000", "longTermDebt": "7591089000", "shortTermDebt": "1348945000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "800704000", "totalLiabilities": "9495258000", "otherCurrentAssets": "None", "totalCurrentAssets": "34677000", "currentLongTermDebt": "748417000", "longTermInvestments": "325566000", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20482476000", "currentAccountsPayable": "141575000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "8643319000", "totalShareholderEquity": "10670923000", "capitalLeaseObligations": "303813000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1348945000", "otherNonCurrentLiabilities": "388493000", "totalNonCurrentLiabilities": "8146313000", "cashAndShortTermInvestments": "34677000", "commonStockSharesOutstanding": "385108000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "34677000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "93101000", "profitLoss": "None", "dividendPayout": "262277000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "400515000", "capitalExpenditures": "65891000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-328105000", "cashflowFromInvestment": "-92155000", "stockBasedCompensation": "9600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "262277000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-219385000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "247496000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "income_statement": { "revenue": 789033000, "cost_of_revenue": 803267000, "gross_profit": -14234000, "ebit": 473753000, "ebitda": 731861000, "pretax_income": 391859000, "tax_provision": 361000, "net_income": 382090000, "net_income_to_common": 382090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55904000, "total_current_assets": 55904000, "total_assets": 20746023000, "short_term_debt": 1186850000, "long_term_debt": 7588362000, "total_debt": 8775212000, "total_liabilities": 9336889000, "total_equity": 11041499000, "shares_outstanding": 388748000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 387032000, "capital_expenditure": 104629000, "free_cash_flow": 491661000, "dividends_paid": 264033000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258081, "ticker_id": 1319, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "473753000", "ebitda": "731861000", "netIncome": "382090000", "grossProfit": "-14234000", "depreciation": "None", "totalRevenue": "789033000", "costOfRevenue": "803267000", "interestIncome": "78225000", "incomeBeforeTax": "391859000", "interestExpense": "81894000", "operatingIncome": "222922000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "361000", "reportedCurrency": "USD", "netInterestIncome": "-78225000", "nonInterestIncome": "None", "operatingExpenses": "-237156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "803267000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258108000", "sellingGeneralAndAdministrative": "13830000", "netIncomeFromContinuingOperations": "391498000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3778000", "currentDebt": "None", "investments": "None", "totalAssets": "20746023000", "longTermDebt": "7588362000", "shortTermDebt": "1186850000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1193931000", "totalLiabilities": "9336889000", "otherCurrentAssets": "-14644000", "totalCurrentAssets": "55904000", "currentLongTermDebt": "586648000", "longTermInvestments": "325939000", "shortTermInvestments": "None", "currentNetReceivables": "14644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "454916000", "currentAccountsPayable": "109165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19893865000", "shortLongTermDebtTotal": "8784160000", "totalShareholderEquity": "11041499000", "capitalLeaseObligations": "304575000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1186850000", "otherNonCurrentLiabilities": "406771000", "totalNonCurrentLiabilities": "8150039000", "cashAndShortTermInvestments": "55904000", "commonStockSharesOutstanding": "388748000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "271271000", "profitLoss": "None", "dividendPayout": "264033000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "387032000", "capitalExpenditures": "104629000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-729416000", "cashflowFromInvestment": "301736000", "stockBasedCompensation": "5243000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "264033000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-186433000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258108000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 789033000, "cost_of_revenue": 803267000, "gross_profit": -14234000, "research_and_development": null, "selling_general_admin": 13830000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 473753000, "depreciation_amortisation": 258108000, "ebitda": 731861000, "interest_expense": 81894000, "interest_income": null, "other_non_operating": null, "pretax_income": 391859000, "tax_provision": 361000, "effective_tax_rate": null, "net_income": 382090000, "net_income_continuing_ops": 391498000, "net_income_to_common": 382090000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55904000, "short_term_investments": null, "net_receivables": 14644000, "inventory": null, "other_current_assets": null, "total_current_assets": 55904000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 454916000, "total_assets": 20746023000, "short_term_debt": 1186850000, "accounts_payable": 109165000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1186850000, "long_term_debt": 7588362000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8150039000, "total_liabilities": 9336889000, "total_debt": 8775212000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1193931000, "total_equity": 11041499000, "shares_outstanding": 388748000, "operating_cash_flow": 387032000, "stock_based_compensation": 5243000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104629000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 301736000, "dividends_paid": 264033000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -729416000, "free_cash_flow": 491661000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "473753000", "ebitda": "731861000", "netIncome": "382090000", "grossProfit": "-14234000", "depreciation": "None", "totalRevenue": "789033000", "costOfRevenue": "803267000", "interestIncome": "78225000", "incomeBeforeTax": "391859000", "interestExpense": "81894000", "operatingIncome": "222922000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "361000", "reportedCurrency": "USD", "netInterestIncome": "-78225000", "nonInterestIncome": "None", "operatingExpenses": "-237156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "803267000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258108000", "sellingGeneralAndAdministrative": "13830000", "netIncomeFromContinuingOperations": "391498000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3778000", "currentDebt": "None", "investments": "None", "totalAssets": "20746023000", "longTermDebt": "7588362000", "shortTermDebt": "1186850000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1193931000", "totalLiabilities": "9336889000", "otherCurrentAssets": "-14644000", "totalCurrentAssets": "55904000", "currentLongTermDebt": "586648000", "longTermInvestments": "325939000", "shortTermInvestments": "None", "currentNetReceivables": "14644000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "454916000", "currentAccountsPayable": "109165000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19893865000", "shortLongTermDebtTotal": "8784160000", "totalShareholderEquity": "11041499000", "capitalLeaseObligations": "304575000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "1186850000", "otherNonCurrentLiabilities": "406771000", "totalNonCurrentLiabilities": "8150039000", "cashAndShortTermInvestments": "55904000", "commonStockSharesOutstanding": "388748000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "55904000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "271271000", "profitLoss": "None", "dividendPayout": "264033000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "387032000", "capitalExpenditures": "104629000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-729416000", "cashflowFromInvestment": "301736000", "stockBasedCompensation": "5243000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "264033000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-186433000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "258108000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "income_statement": { "revenue": 782411000, "cost_of_revenue": 286543000, "gross_profit": 495868000, "ebit": 377404000, "ebitda": 632061000, "pretax_income": 297263000, "tax_provision": 395000, "net_income": 289051000, "net_income_to_common": 289051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93092000, "total_current_assets": 199502000, "total_assets": 21065063000, "short_term_debt": 846166000, "long_term_debt": 7589621000, "total_debt": 8435787000, "total_liabilities": 9600034000, "total_equity": 11084949000, "shares_outstanding": 390966000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 476661000, "capital_expenditure": 102380000, "free_cash_flow": 579041000, "dividends_paid": 263488000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258083, "ticker_id": 1319, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "377404000", "ebitda": "632061000", "netIncome": "289051000", "grossProfit": "495868000", "depreciation": "None", "totalRevenue": "782411000", "costOfRevenue": "286543000", "interestIncome": "45219000", "incomeBeforeTax": "297263000", "interestExpense": "80141000", "operatingIncome": "226547000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "395000", "reportedCurrency": "USD", "netInterestIncome": "-37044000", "nonInterestIncome": "None", "operatingExpenses": "269321000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286543000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254657000", "sellingGeneralAndAdministrative": "14664000", "netIncomeFromContinuingOperations": "296870000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3805000", "currentDebt": "None", "investments": "None", "totalAssets": "21065063000", "longTermDebt": "7589621000", "shortTermDebt": "846166000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1260124000", "totalLiabilities": "9600034000", "otherCurrentAssets": "87077000", "totalCurrentAssets": "199502000", "currentLongTermDebt": "846166000", "longTermInvestments": "400077000", "shortTermInvestments": "None", "currentNetReceivables": "19333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20865561000", "currentAccountsPayable": "154003000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20075408000", "shortLongTermDebtTotal": "8740601000", "totalShareholderEquity": "11084949000", "capitalLeaseObligations": "304814000", "otherCurrentLiabilities": "324517000", "totalCurrentLiabilities": "1324686000", "otherNonCurrentLiabilities": "380913000", "totalNonCurrentLiabilities": "8275348000", "cashAndShortTermInvestments": "93092000", "commonStockSharesOutstanding": "390966000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "93092000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296868000", "profitLoss": "None", "dividendPayout": "263488000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "476661000", "capitalExpenditures": "102380000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-305010000", "cashflowFromInvestment": "-104103000", "stockBasedCompensation": "5403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "263488000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "257827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 782411000, "cost_of_revenue": 286543000, "gross_profit": 495868000, "research_and_development": null, "selling_general_admin": 14664000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 377404000, "depreciation_amortisation": 254657000, "ebitda": 632061000, "interest_expense": 80141000, "interest_income": null, "other_non_operating": null, "pretax_income": 297263000, "tax_provision": 395000, "effective_tax_rate": null, "net_income": 289051000, "net_income_continuing_ops": 296870000, "net_income_to_common": 289051000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93092000, "short_term_investments": null, "net_receivables": 19333000, "inventory": null, "other_current_assets": null, "total_current_assets": 199502000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20865561000, "total_assets": 21065063000, "short_term_debt": 846166000, "accounts_payable": 154003000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1324686000, "long_term_debt": 7589621000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8275348000, "total_liabilities": 9600034000, "total_debt": 8435787000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1260124000, "total_equity": 11084949000, "shares_outstanding": 390966000, "operating_cash_flow": 476661000, "stock_based_compensation": 5403000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102380000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -104103000, "dividends_paid": 263488000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -305010000, "free_cash_flow": 579041000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "377404000", "ebitda": "632061000", "netIncome": "289051000", "grossProfit": "495868000", "depreciation": "None", "totalRevenue": "782411000", "costOfRevenue": "286543000", "interestIncome": "45219000", "incomeBeforeTax": "297263000", "interestExpense": "80141000", "operatingIncome": "226547000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "395000", "reportedCurrency": "USD", "netInterestIncome": "-37044000", "nonInterestIncome": "None", "operatingExpenses": "269321000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "286543000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254657000", "sellingGeneralAndAdministrative": "14664000", "netIncomeFromContinuingOperations": "296870000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3805000", "currentDebt": "None", "investments": "None", "totalAssets": "21065063000", "longTermDebt": "7589621000", "shortTermDebt": "846166000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1260124000", "totalLiabilities": "9600034000", "otherCurrentAssets": "87077000", "totalCurrentAssets": "199502000", "currentLongTermDebt": "846166000", "longTermInvestments": "400077000", "shortTermInvestments": "None", "currentNetReceivables": "19333000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20865561000", "currentAccountsPayable": "154003000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20075408000", "shortLongTermDebtTotal": "8740601000", "totalShareholderEquity": "11084949000", "capitalLeaseObligations": "304814000", "otherCurrentLiabilities": "324517000", "totalCurrentLiabilities": "1324686000", "otherNonCurrentLiabilities": "380913000", "totalNonCurrentLiabilities": "8275348000", "cashAndShortTermInvestments": "93092000", "commonStockSharesOutstanding": "390966000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "93092000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296868000", "profitLoss": "None", "dividendPayout": "263488000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "476661000", "capitalExpenditures": "102380000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-305010000", "cashflowFromInvestment": "-104103000", "stockBasedCompensation": "5403000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "263488000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-94287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "257827000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "income_statement": { "revenue": 768827000, "cost_of_revenue": 283392000, "gross_profit": 485435000, "ebit": 279516000, "ebitda": 523611000, "pretax_income": 204199000, "tax_provision": 5403000, "net_income": 192356000, "net_income_to_common": 192356000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31276000, "total_current_assets": 131954000, "total_assets": 21027514000, "short_term_debt": 782147000, "long_term_debt": 7589679000, "total_debt": 8371826000, "total_liabilities": 9501134000, "total_equity": 11008221000, "shares_outstanding": 391498000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 359545000, "capital_expenditure": 85243000, "free_cash_flow": 444788000, "dividends_paid": 263391000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258084, "ticker_id": 1319, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "279516000", "ebitda": "523611000", "netIncome": "192356000", "grossProfit": "485435000", "depreciation": "None", "totalRevenue": "768827000", "costOfRevenue": "283392000", "interestIncome": "75291000", "incomeBeforeTax": "204199000", "interestExpense": "75317000", "operatingIncome": "226015000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5403000", "reportedCurrency": "USD", "netInterestIncome": "-75291000", "nonInterestIncome": "None", "operatingExpenses": "259420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "283392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "244095000", "sellingGeneralAndAdministrative": "18531000", "netIncomeFromContinuingOperations": "198796000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3800000", "currentDebt": "None", "investments": "None", "totalAssets": "21027514000", "longTermDebt": "7589679000", "shortTermDebt": "782147000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1329379000", "totalLiabilities": "9501134000", "otherCurrentAssets": "100678000", "totalCurrentAssets": "131954000", "currentLongTermDebt": "782147000", "longTermInvestments": "403768000", "shortTermInvestments": "None", "currentNetReceivables": "14174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20895560000", "currentAccountsPayable": "108792000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20209778000", "shortLongTermDebtTotal": "8674673000", "totalShareholderEquity": "11008221000", "capitalLeaseObligations": "302847000", "otherCurrentLiabilities": "346389000", "totalCurrentLiabilities": "1237328000", "otherNonCurrentLiabilities": "371280000", "totalNonCurrentLiabilities": "8263806000", "cashAndShortTermInvestments": "31276000", "commonStockSharesOutstanding": "391498000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "198785000", "profitLoss": "None", "dividendPayout": "263391000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "359545000", "capitalExpenditures": "85243000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "247202000", "cashflowFromInvestment": "-616336000", "stockBasedCompensation": "11194000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "263391000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6770000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "244095000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 768827000, "cost_of_revenue": 283392000, "gross_profit": 485435000, "research_and_development": null, "selling_general_admin": 18531000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 279516000, "depreciation_amortisation": 244095000, "ebitda": 523611000, "interest_expense": 75317000, "interest_income": null, "other_non_operating": null, "pretax_income": 204199000, "tax_provision": 5403000, "effective_tax_rate": null, "net_income": 192356000, "net_income_continuing_ops": 198796000, "net_income_to_common": 192356000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31276000, "short_term_investments": null, "net_receivables": 14174000, "inventory": null, "other_current_assets": null, "total_current_assets": 131954000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20895560000, "total_assets": 21027514000, "short_term_debt": 782147000, "accounts_payable": 108792000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1237328000, "long_term_debt": 7589679000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8263806000, "total_liabilities": 9501134000, "total_debt": 8371826000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1329379000, "total_equity": 11008221000, "shares_outstanding": 391498000, "operating_cash_flow": 359545000, "stock_based_compensation": 11194000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 85243000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -616336000, "dividends_paid": 263391000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 247202000, "free_cash_flow": 444788000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "279516000", "ebitda": "523611000", "netIncome": "192356000", "grossProfit": "485435000", "depreciation": "None", "totalRevenue": "768827000", "costOfRevenue": "283392000", "interestIncome": "75291000", "incomeBeforeTax": "204199000", "interestExpense": "75317000", "operatingIncome": "226015000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "5403000", "reportedCurrency": "USD", "netInterestIncome": "-75291000", "nonInterestIncome": "None", "operatingExpenses": "259420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "283392000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "244095000", "sellingGeneralAndAdministrative": "18531000", "netIncomeFromContinuingOperations": "198796000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3800000", "currentDebt": "None", "investments": "None", "totalAssets": "21027514000", "longTermDebt": "7589679000", "shortTermDebt": "782147000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1329379000", "totalLiabilities": "9501134000", "otherCurrentAssets": "100678000", "totalCurrentAssets": "131954000", "currentLongTermDebt": "782147000", "longTermInvestments": "403768000", "shortTermInvestments": "None", "currentNetReceivables": "14174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20895560000", "currentAccountsPayable": "108792000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20209778000", "shortLongTermDebtTotal": "8674673000", "totalShareholderEquity": "11008221000", "capitalLeaseObligations": "302847000", "otherCurrentLiabilities": "346389000", "totalCurrentLiabilities": "1237328000", "otherNonCurrentLiabilities": "371280000", "totalNonCurrentLiabilities": "8263806000", "cashAndShortTermInvestments": "31276000", "commonStockSharesOutstanding": "391498000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "31276000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "198785000", "profitLoss": "None", "dividendPayout": "263391000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "359545000", "capitalExpenditures": "85243000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "247202000", "cashflowFromInvestment": "-616336000", "stockBasedCompensation": "11194000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "263391000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "6770000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "244095000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "income_statement": { "revenue": 760810000, "cost_of_revenue": 291541000, "gross_profit": 469269000, "ebit": 194268001, "ebitda": 451014000, "pretax_income": 265220000, "tax_provision": 422000, "net_income": 256592000, "net_income_to_common": 256592000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39849000, "total_current_assets": 141543000, "total_assets": 20562185000, "short_term_debt": 304000000, "long_term_debt": 7542884000, "total_debt": 7846884000, "total_liabilities": 8973055000, "total_equity": 11047330000, "shares_outstanding": 391179000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 425525000, "capital_expenditure": 66807000, "free_cash_flow": 492332000, "dividends_paid": 256757000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258085, "ticker_id": 1319, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "194268001", "ebitda": "451014000", "netIncome": "256592000", "grossProfit": "469269000", "depreciation": "None", "totalRevenue": "760810000", "costOfRevenue": "291541000", "interestIncome": "1692000", "incomeBeforeTax": "265220000", "interestExpense": "72114000", "operatingIncome": "451014000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "422000", "reportedCurrency": "USD", "netInterestIncome": "-72566000", "nonInterestIncome": "None", "operatingExpenses": "18255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "291541000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "256745999", "sellingGeneralAndAdministrative": "18255000", "netIncomeFromContinuingOperations": "264865000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3798000", "currentDebt": "None", "investments": "None", "totalAssets": "20562185000", "longTermDebt": "7542884000", "shortTermDebt": "304000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1400511000", "totalLiabilities": "8973055000", "otherCurrentAssets": "101694000", "totalCurrentAssets": "141543000", "currentLongTermDebt": "304000000", "longTermInvestments": "411973000", "shortTermInvestments": "None", "currentNetReceivables": "16422000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20420642000", "currentAccountsPayable": "149342000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19777324000", "shortLongTermDebtTotal": "8151032000", "totalShareholderEquity": "11047330000", "capitalLeaseObligations": "304148000", "otherCurrentLiabilities": "320995000", "totalCurrentLiabilities": "774337000", "otherNonCurrentLiabilities": "351686000", "totalNonCurrentLiabilities": "8198718000", "cashAndShortTermInvestments": "39849000", "commonStockSharesOutstanding": "391179000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39849000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "264798000", "profitLoss": "None", "dividendPayout": "256757000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "425525000", "capitalExpenditures": "66807000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-541489000", "cashflowFromInvestment": "97341000", "stockBasedCompensation": "10370000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "256757000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5302000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 760810000, "cost_of_revenue": 291541000, "gross_profit": 469269000, "research_and_development": null, "selling_general_admin": 18255000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 194268001, "depreciation_amortisation": 256745999, "ebitda": 451014000, "interest_expense": 72114000, "interest_income": null, "other_non_operating": null, "pretax_income": 265220000, "tax_provision": 422000, "effective_tax_rate": null, "net_income": 256592000, "net_income_continuing_ops": 264865000, "net_income_to_common": 256592000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39849000, "short_term_investments": null, "net_receivables": 16422000, "inventory": null, "other_current_assets": null, "total_current_assets": 141543000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20420642000, "total_assets": 20562185000, "short_term_debt": 304000000, "accounts_payable": 149342000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 774337000, "long_term_debt": 7542884000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8198718000, "total_liabilities": 8973055000, "total_debt": 7846884000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1400511000, "total_equity": 11047330000, "shares_outstanding": 391179000, "operating_cash_flow": 425525000, "stock_based_compensation": 10370000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66807000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 97341000, "dividends_paid": 256757000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -541489000, "free_cash_flow": 492332000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "194268001", "ebitda": "451014000", "netIncome": "256592000", "grossProfit": "469269000", "depreciation": "None", "totalRevenue": "760810000", "costOfRevenue": "291541000", "interestIncome": "1692000", "incomeBeforeTax": "265220000", "interestExpense": "72114000", "operatingIncome": "451014000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "422000", "reportedCurrency": "USD", "netInterestIncome": "-72566000", "nonInterestIncome": "None", "operatingExpenses": "18255000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "291541000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "256745999", "sellingGeneralAndAdministrative": "18255000", "netIncomeFromContinuingOperations": "264865000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3798000", "currentDebt": "None", "investments": "None", "totalAssets": "20562185000", "longTermDebt": "7542884000", "shortTermDebt": "304000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1400511000", "totalLiabilities": "8973055000", "otherCurrentAssets": "101694000", "totalCurrentAssets": "141543000", "currentLongTermDebt": "304000000", "longTermInvestments": "411973000", "shortTermInvestments": "None", "currentNetReceivables": "16422000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20420642000", "currentAccountsPayable": "149342000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19777324000", "shortLongTermDebtTotal": "8151032000", "totalShareholderEquity": "11047330000", "capitalLeaseObligations": "304148000", "otherCurrentLiabilities": "320995000", "totalCurrentLiabilities": "774337000", "otherNonCurrentLiabilities": "351686000", "totalNonCurrentLiabilities": "8198718000", "cashAndShortTermInvestments": "39849000", "commonStockSharesOutstanding": "391179000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39849000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "264798000", "profitLoss": "None", "dividendPayout": "256757000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "425525000", "capitalExpenditures": "66807000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-541489000", "cashflowFromInvestment": "97341000", "stockBasedCompensation": "10370000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "256757000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5302000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "income_statement": { "revenue": 766779000, "cost_of_revenue": 277383000, "gross_profit": 489396000, "ebit": 212495000, "ebitda": 479873000, "pretax_income": 434202000, "tax_provision": 331000, "net_income": 419115000, "net_income_to_common": 419115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62302000, "total_current_assets": 160166000, "total_assets": 20834176000, "short_term_debt": 543679000, "long_term_debt": 7578066000, "total_debt": 8121745000, "total_liabilities": 9249829000, "total_equity": 11044560000, "shares_outstanding": 391194576, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 354225000, "capital_expenditure": 76313000, "free_cash_flow": 430538000, "dividends_paid": 256415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258086, "ticker_id": 1319, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "212495000", "ebitda": "479873000", "netIncome": "419115000", "grossProfit": "489396000", "depreciation": "None", "totalRevenue": "766779000", "costOfRevenue": "277383000", "interestIncome": "3828000", "incomeBeforeTax": "434202000", "interestExpense": "79973000", "operatingIncome": "476645000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "331000", "reportedCurrency": "USD", "netInterestIncome": "-78195000", "nonInterestIncome": "None", "operatingExpenses": "12751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277383000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267378000", "sellingGeneralAndAdministrative": "12751000", "netIncomeFromContinuingOperations": "433871000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3795000", "currentDebt": "None", "investments": "None", "totalAssets": "20834176000", "longTermDebt": "7578066000", "shortTermDebt": "543679000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1407570000", "totalLiabilities": "9249829000", "otherCurrentAssets": "97864000", "totalCurrentAssets": "160166000", "currentLongTermDebt": "543679000", "longTermInvestments": "386531000", "shortTermInvestments": "None", "currentNetReceivables": "15482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20674010000", "currentAccountsPayable": "99347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20013773000", "shortLongTermDebtTotal": "8426642000", "totalShareholderEquity": "11044560000", "capitalLeaseObligations": "304897000", "otherCurrentLiabilities": "337670000", "totalCurrentLiabilities": "980696000", "otherNonCurrentLiabilities": "386170000", "totalNonCurrentLiabilities": "8269133000", "cashAndShortTermInvestments": "62302000", "commonStockSharesOutstanding": "391194576", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "62302000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "433871000", "profitLoss": "None", "dividendPayout": "256415000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "354225000", "capitalExpenditures": "76313000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-507750000", "cashflowFromInvestment": "187132000", "stockBasedCompensation": "4506000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "256415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33521000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267378000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 766779000, "cost_of_revenue": 277383000, "gross_profit": 489396000, "research_and_development": null, "selling_general_admin": 12751000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 212495000, "depreciation_amortisation": 267378000, "ebitda": 479873000, "interest_expense": 79973000, "interest_income": null, "other_non_operating": null, "pretax_income": 434202000, "tax_provision": 331000, "effective_tax_rate": null, "net_income": 419115000, "net_income_continuing_ops": 433871000, "net_income_to_common": 419115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62302000, "short_term_investments": null, "net_receivables": 15482000, "inventory": null, "other_current_assets": null, "total_current_assets": 160166000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20674010000, "total_assets": 20834176000, "short_term_debt": 543679000, "accounts_payable": 99347000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 980696000, "long_term_debt": 7578066000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8269133000, "total_liabilities": 9249829000, "total_debt": 8121745000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1407570000, "total_equity": 11044560000, "shares_outstanding": 391194576, "operating_cash_flow": 354225000, "stock_based_compensation": 4506000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 76313000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 187132000, "dividends_paid": 256415000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -507750000, "free_cash_flow": 430538000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "212495000", "ebitda": "479873000", "netIncome": "419115000", "grossProfit": "489396000", "depreciation": "None", "totalRevenue": "766779000", "costOfRevenue": "277383000", "interestIncome": "3828000", "incomeBeforeTax": "434202000", "interestExpense": "79973000", "operatingIncome": "476645000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "331000", "reportedCurrency": "USD", "netInterestIncome": "-78195000", "nonInterestIncome": "None", "operatingExpenses": "12751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "277383000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267378000", "sellingGeneralAndAdministrative": "12751000", "netIncomeFromContinuingOperations": "433871000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3795000", "currentDebt": "None", "investments": "None", "totalAssets": "20834176000", "longTermDebt": "7578066000", "shortTermDebt": "543679000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1407570000", "totalLiabilities": "9249829000", "otherCurrentAssets": "97864000", "totalCurrentAssets": "160166000", "currentLongTermDebt": "543679000", "longTermInvestments": "386531000", "shortTermInvestments": "None", "currentNetReceivables": "15482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20674010000", "currentAccountsPayable": "99347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20013773000", "shortLongTermDebtTotal": "8426642000", "totalShareholderEquity": "11044560000", "capitalLeaseObligations": "304897000", "otherCurrentLiabilities": "337670000", "totalCurrentLiabilities": "980696000", "otherNonCurrentLiabilities": "386170000", "totalNonCurrentLiabilities": "8269133000", "cashAndShortTermInvestments": "62302000", "commonStockSharesOutstanding": "391194576", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "62302000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "433871000", "profitLoss": "None", "dividendPayout": "256415000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "354225000", "capitalExpenditures": "76313000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-507750000", "cashflowFromInvestment": "187132000", "stockBasedCompensation": "4506000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "256415000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33521000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267378000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "income_statement": { "revenue": 748348000, "cost_of_revenue": 272587000, "gross_profit": 475761000, "ebit": 223262000, "ebitda": 461210000, "pretax_income": 148807000, "tax_provision": 290000, "net_income": 143446000, "net_income_to_common": 143446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28610000, "total_current_assets": 126559000, "total_assets": 20925821000, "short_term_debt": 786561000, "long_term_debt": 7579084000, "total_debt": 8365645000, "total_liabilities": 9520502000, "total_equity": 10853975000, "shares_outstanding": 391026000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 401414000, "capital_expenditure": 81257000, "free_cash_flow": 482671000, "dividends_paid": 256590000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258088, "ticker_id": 1319, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "223262000", "ebitda": "461210000", "netIncome": "143446000", "grossProfit": "475761000", "depreciation": "None", "totalRevenue": "748348000", "costOfRevenue": "272587000", "interestIncome": "15844000", "incomeBeforeTax": "148807000", "interestExpense": "72722000", "operatingIncome": "461210000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "290000", "reportedCurrency": "USD", "netInterestIncome": "-58826000", "nonInterestIncome": "None", "operatingExpenses": "14551000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237948000", "sellingGeneralAndAdministrative": "14551000", "netIncomeFromContinuingOperations": "148517000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3794000", "currentDebt": "None", "investments": "None", "totalAssets": "20925821000", "longTermDebt": "7579084000", "shortTermDebt": "786561000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1244953000", "totalLiabilities": "9520502000", "otherCurrentAssets": "97949000", "totalCurrentAssets": "126559000", "currentLongTermDebt": "786561000", "longTermInvestments": "359810000", "shortTermInvestments": "None", "currentNetReceivables": "15378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20799262000", "currentAccountsPayable": "165787000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20182138000", "shortLongTermDebtTotal": "8671764000", "totalShareholderEquity": "10853975000", "capitalLeaseObligations": "306119000", "otherCurrentLiabilities": "314058000", "totalCurrentLiabilities": "1266406000", "otherNonCurrentLiabilities": "368893000", "totalNonCurrentLiabilities": "8254096000", "cashAndShortTermInvestments": "28610000", "commonStockSharesOutstanding": "391026000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148517000", "profitLoss": "None", "dividendPayout": "256590000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "401414000", "capitalExpenditures": "81257000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "947983000", "cashflowFromInvestment": "-1361259000", "stockBasedCompensation": "5431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "256590000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "60043000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242798000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 748348000, "cost_of_revenue": 272587000, "gross_profit": 475761000, "research_and_development": null, "selling_general_admin": 14551000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 223262000, "depreciation_amortisation": 237948000, "ebitda": 461210000, "interest_expense": 72722000, "interest_income": null, "other_non_operating": null, "pretax_income": 148807000, "tax_provision": 290000, "effective_tax_rate": null, "net_income": 143446000, "net_income_continuing_ops": 148517000, "net_income_to_common": 143446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28610000, "short_term_investments": null, "net_receivables": 15378000, "inventory": null, "other_current_assets": null, "total_current_assets": 126559000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20799262000, "total_assets": 20925821000, "short_term_debt": 786561000, "accounts_payable": 165787000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1266406000, "long_term_debt": 7579084000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8254096000, "total_liabilities": 9520502000, "total_debt": 8365645000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1244953000, "total_equity": 10853975000, "shares_outstanding": 391026000, "operating_cash_flow": 401414000, "stock_based_compensation": 5431000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81257000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1361259000, "dividends_paid": 256590000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 947983000, "free_cash_flow": 482671000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "223262000", "ebitda": "461210000", "netIncome": "143446000", "grossProfit": "475761000", "depreciation": "None", "totalRevenue": "748348000", "costOfRevenue": "272587000", "interestIncome": "15844000", "incomeBeforeTax": "148807000", "interestExpense": "72722000", "operatingIncome": "461210000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "290000", "reportedCurrency": "USD", "netInterestIncome": "-58826000", "nonInterestIncome": "None", "operatingExpenses": "14551000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "272587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "237948000", "sellingGeneralAndAdministrative": "14551000", "netIncomeFromContinuingOperations": "148517000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3794000", "currentDebt": "None", "investments": "None", "totalAssets": "20925821000", "longTermDebt": "7579084000", "shortTermDebt": "786561000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1244953000", "totalLiabilities": "9520502000", "otherCurrentAssets": "97949000", "totalCurrentAssets": "126559000", "currentLongTermDebt": "786561000", "longTermInvestments": "359810000", "shortTermInvestments": "None", "currentNetReceivables": "15378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20799262000", "currentAccountsPayable": "165787000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20182138000", "shortLongTermDebtTotal": "8671764000", "totalShareholderEquity": "10853975000", "capitalLeaseObligations": "306119000", "otherCurrentLiabilities": "314058000", "totalCurrentLiabilities": "1266406000", "otherNonCurrentLiabilities": "368893000", "totalNonCurrentLiabilities": "8254096000", "cashAndShortTermInvestments": "28610000", "commonStockSharesOutstanding": "391026000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "28610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148517000", "profitLoss": "None", "dividendPayout": "256590000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "401414000", "capitalExpenditures": "81257000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "947983000", "cashflowFromInvestment": "-1361259000", "stockBasedCompensation": "5431000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "256590000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "60043000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "242798000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "income_statement": { "revenue": 734163000, "cost_of_revenue": 265579999, "gross_profit": 468583000, "ebit": 225554000, "ebitda": 449952000, "pretax_income": 183886000, "tax_provision": 331000, "net_income": 177483000, "net_income_to_common": 177483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38298000, "total_current_assets": 138421000, "total_assets": 19779568000, "short_term_debt": 170884000, "long_term_debt": 6986299000, "total_debt": 7157183000, "total_liabilities": 8272303000, "total_equity": 10975887000, "shares_outstanding": 390542000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 396937000, "capital_expenditure": 83915000, "free_cash_flow": 480852000, "dividends_paid": 256133000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258089, "ticker_id": 1319, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "225554000", "ebitda": "449952000", "netIncome": "177483000", "grossProfit": "468583000", "depreciation": "None", "totalRevenue": "734163000", "costOfRevenue": "265579999", "interestIncome": "1328000", "incomeBeforeTax": "183886000", "interestExpense": "65828000", "operatingIncome": "449952000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "331000", "reportedCurrency": "USD", "netInterestIncome": "-66418000", "nonInterestIncome": "None", "operatingExpenses": "18631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265579999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224398000", "sellingGeneralAndAdministrative": "18631000", "netIncomeFromContinuingOperations": "183555000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3791000", "currentDebt": "None", "investments": "None", "totalAssets": "19779568000", "longTermDebt": "6986299000", "shortTermDebt": "170884000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1357922000", "totalLiabilities": "8272303000", "otherCurrentAssets": "100123000", "totalCurrentAssets": "138421000", "currentLongTermDebt": "170884000", "longTermInvestments": "341871000", "shortTermInvestments": "16284000", "currentNetReceivables": "13170000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19641147000", "currentAccountsPayable": "114413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7466365000", "totalShareholderEquity": "10975887000", "capitalLeaseObligations": "309182000", "otherCurrentLiabilities": "329253000", "totalCurrentLiabilities": "614550000", "otherNonCurrentLiabilities": "362272000", "totalNonCurrentLiabilities": "7657753000", "cashAndShortTermInvestments": "38298000", "commonStockSharesOutstanding": "390542000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38298000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "183555000", "profitLoss": "None", "dividendPayout": "256133000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "396937000", "capitalExpenditures": "83915000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-316713000", "cashflowFromInvestment": "-138363000", "stockBasedCompensation": "11881000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "256133000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227637000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 734163000, "cost_of_revenue": 265579999, "gross_profit": 468583000, "research_and_development": null, "selling_general_admin": 18631000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 225554000, "depreciation_amortisation": 224398000, "ebitda": 449952000, "interest_expense": 65828000, "interest_income": null, "other_non_operating": null, "pretax_income": 183886000, "tax_provision": 331000, "effective_tax_rate": null, "net_income": 177483000, "net_income_continuing_ops": 183555000, "net_income_to_common": 177483000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38298000, "short_term_investments": 16284000, "net_receivables": 13170000, "inventory": null, "other_current_assets": null, "total_current_assets": 138421000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19641147000, "total_assets": 19779568000, "short_term_debt": 170884000, "accounts_payable": 114413000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 614550000, "long_term_debt": 6986299000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7657753000, "total_liabilities": 8272303000, "total_debt": 7157183000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1357922000, "total_equity": 10975887000, "shares_outstanding": 390542000, "operating_cash_flow": 396937000, "stock_based_compensation": 11881000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83915000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -138363000, "dividends_paid": 256133000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -316713000, "free_cash_flow": 480852000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "225554000", "ebitda": "449952000", "netIncome": "177483000", "grossProfit": "468583000", "depreciation": "None", "totalRevenue": "734163000", "costOfRevenue": "265579999", "interestIncome": "1328000", "incomeBeforeTax": "183886000", "interestExpense": "65828000", "operatingIncome": "449952000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "331000", "reportedCurrency": "USD", "netInterestIncome": "-66418000", "nonInterestIncome": "None", "operatingExpenses": "18631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "265579999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224398000", "sellingGeneralAndAdministrative": "18631000", "netIncomeFromContinuingOperations": "183555000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3791000", "currentDebt": "None", "investments": "None", "totalAssets": "19779568000", "longTermDebt": "6986299000", "shortTermDebt": "170884000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1357922000", "totalLiabilities": "8272303000", "otherCurrentAssets": "100123000", "totalCurrentAssets": "138421000", "currentLongTermDebt": "170884000", "longTermInvestments": "341871000", "shortTermInvestments": "16284000", "currentNetReceivables": "13170000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19641147000", "currentAccountsPayable": "114413000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7466365000", "totalShareholderEquity": "10975887000", "capitalLeaseObligations": "309182000", "otherCurrentLiabilities": "329253000", "totalCurrentLiabilities": "614550000", "otherNonCurrentLiabilities": "362272000", "totalNonCurrentLiabilities": "7657753000", "cashAndShortTermInvestments": "38298000", "commonStockSharesOutstanding": "390542000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "38298000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "183555000", "profitLoss": "None", "dividendPayout": "256133000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "396937000", "capitalExpenditures": "83915000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-316713000", "cashflowFromInvestment": "-138363000", "stockBasedCompensation": "11881000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "256133000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227637000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "income_statement": { "revenue": 730818000, "cost_of_revenue": 279015000, "gross_profit": 451803000, "ebit": 210388000, "ebitda": 436083000, "pretax_income": 305336000, "tax_provision": 304000, "net_income": 295787000, "net_income_to_common": 295787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44535000, "total_current_assets": 196560000, "total_assets": 19894797000, "short_term_debt": 225921000, "long_term_debt": 6983808000, "total_debt": 7209729000, "total_liabilities": 8322765000, "total_equity": 11067672000, "shares_outstanding": 390561000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 421031000, "capital_expenditure": 77204000, "free_cash_flow": 498235000, "dividends_paid": 252298000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258090, "ticker_id": 1319, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "210388000", "ebitda": "436083000", "netIncome": "295787000", "grossProfit": "451803000", "depreciation": "None", "totalRevenue": "730818000", "costOfRevenue": "279015000", "interestIncome": "9329000", "incomeBeforeTax": "305336000", "interestExpense": "67212000", "operatingIncome": "436083000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "304000", "reportedCurrency": "USD", "netInterestIncome": "-59801000", "nonInterestIncome": "None", "operatingExpenses": "15720000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "279015000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225695000", "sellingGeneralAndAdministrative": "15720000", "netIncomeFromContinuingOperations": "305032000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "3789000", "currentDebt": "None", "investments": "None", "totalAssets": "19894797000", "longTermDebt": "6983808000", "shortTermDebt": "225921000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1436671000", "totalLiabilities": "8322765000", "otherCurrentAssets": "152025000", "totalCurrentAssets": "196560000", "currentLongTermDebt": "225921000", "longTermInvestments": "289272000", "shortTermInvestments": "None", "currentNetReceivables": "14230000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19698237000", "currentAccountsPayable": "146072000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7520151000", "totalShareholderEquity": "11067672000", "capitalLeaseObligations": "310422000", "otherCurrentLiabilities": "312805000", "totalCurrentLiabilities": "684798000", "otherNonCurrentLiabilities": "343737000", "totalNonCurrentLiabilities": "7637967000", "cashAndShortTermInvestments": "44535000", "commonStockSharesOutstanding": "390561000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44535000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "305032000", "profitLoss": "None", "dividendPayout": "252298000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "421031000", "capitalExpenditures": "77204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-500472000", "cashflowFromInvestment": "136006000", "stockBasedCompensation": "9469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "252298000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38474000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228926000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 730818000, "cost_of_revenue": 279015000, "gross_profit": 451803000, "research_and_development": null, "selling_general_admin": 15720000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 210388000, "depreciation_amortisation": 225695000, "ebitda": 436083000, "interest_expense": 67212000, "interest_income": null, "other_non_operating": null, "pretax_income": 305336000, "tax_provision": 304000, "effective_tax_rate": null, "net_income": 295787000, "net_income_continuing_ops": 305032000, "net_income_to_common": 295787000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44535000, "short_term_investments": null, "net_receivables": 14230000, "inventory": 1, "other_current_assets": null, "total_current_assets": 196560000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19698237000, "total_assets": 19894797000, "short_term_debt": 225921000, "accounts_payable": 146072000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 684798000, "long_term_debt": 6983808000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7637967000, "total_liabilities": 8322765000, "total_debt": 7209729000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1436671000, "total_equity": 11067672000, "shares_outstanding": 390561000, "operating_cash_flow": 421031000, "stock_based_compensation": 9469000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77204000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 136006000, "dividends_paid": 252298000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -500472000, "free_cash_flow": 498235000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "210388000", "ebitda": "436083000", "netIncome": "295787000", "grossProfit": "451803000", "depreciation": "None", "totalRevenue": "730818000", "costOfRevenue": "279015000", "interestIncome": "9329000", "incomeBeforeTax": "305336000", "interestExpense": "67212000", "operatingIncome": "436083000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "304000", "reportedCurrency": "USD", "netInterestIncome": "-59801000", "nonInterestIncome": "None", "operatingExpenses": "15720000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "279015000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "225695000", "sellingGeneralAndAdministrative": "15720000", "netIncomeFromContinuingOperations": "305032000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "3789000", "currentDebt": "None", "investments": "None", "totalAssets": "19894797000", "longTermDebt": "6983808000", "shortTermDebt": "225921000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1436671000", "totalLiabilities": "8322765000", "otherCurrentAssets": "152025000", "totalCurrentAssets": "196560000", "currentLongTermDebt": "225921000", "longTermInvestments": "289272000", "shortTermInvestments": "None", "currentNetReceivables": "14230000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19698237000", "currentAccountsPayable": "146072000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7520151000", "totalShareholderEquity": "11067672000", "capitalLeaseObligations": "310422000", "otherCurrentLiabilities": "312805000", "totalCurrentLiabilities": "684798000", "otherNonCurrentLiabilities": "343737000", "totalNonCurrentLiabilities": "7637967000", "cashAndShortTermInvestments": "44535000", "commonStockSharesOutstanding": "390561000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "44535000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "305032000", "profitLoss": "None", "dividendPayout": "252298000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "421031000", "capitalExpenditures": "77204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-500472000", "cashflowFromInvestment": "136006000", "stockBasedCompensation": "9469000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "252298000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38474000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "228926000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "income_statement": { "revenue": 727500000, "cost_of_revenue": 252135000, "gross_profit": 475365000, "ebit": 236996000, "ebitda": 465565000, "pretax_income": 322525000, "tax_provision": 256000, "net_income": 311692000, "net_income_to_common": 311692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 50743000, "total_current_assets": 139995000, "total_assets": 20034564000, "short_term_debt": 409131000, "long_term_debt": 6981319000, "total_debt": 7390450000, "total_liabilities": 8456188000, "total_equity": 11085828000, "shares_outstanding": 390787000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 344274000, "capital_expenditure": 92741000, "free_cash_flow": 437015000, "dividends_paid": 252335000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258091, "ticker_id": 1319, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "236996000", "ebitda": "465565000", "netIncome": "311692000", "grossProfit": "475365000", "depreciation": "None", "totalRevenue": "727500000", "costOfRevenue": "252135000", "interestIncome": "11049000", "incomeBeforeTax": "322525000", "interestExpense": "68674000", "operatingIncome": "463784000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "256000", "reportedCurrency": "USD", "netInterestIncome": "-59543000", "nonInterestIncome": "None", "operatingExpenses": "11581000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "252135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228569000", "sellingGeneralAndAdministrative": "11581000", "netIncomeFromContinuingOperations": "576337000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3793000", "currentDebt": "None", "investments": "None", "totalAssets": "20034564000", "longTermDebt": "6981319000", "shortTermDebt": "409131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1437185000", "totalLiabilities": "8456188000", "otherCurrentAssets": "89252000", "totalCurrentAssets": "139995000", "currentLongTermDebt": "409131000", "longTermInvestments": "282049000", "shortTermInvestments": "None", "currentNetReceivables": "14814000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19894569000", "currentAccountsPayable": "87377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7702090000", "totalShareholderEquity": "11085828000", "capitalLeaseObligations": "311640000", "otherCurrentLiabilities": "324947000", "totalCurrentLiabilities": "821455000", "otherNonCurrentLiabilities": "324721000", "totalNonCurrentLiabilities": "7634733000", "cashAndShortTermInvestments": "50743000", "commonStockSharesOutstanding": "390787000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "322269000", "profitLoss": "None", "dividendPayout": "252335000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "344274000", "capitalExpenditures": "92741000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-389857000", "cashflowFromInvestment": "58851000", "stockBasedCompensation": "4867000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "252335000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 727500000, "cost_of_revenue": 252135000, "gross_profit": 475365000, "research_and_development": null, "selling_general_admin": 11581000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 236996000, "depreciation_amortisation": 228569000, "ebitda": 465565000, "interest_expense": 68674000, "interest_income": null, "other_non_operating": null, "pretax_income": 322525000, "tax_provision": 256000, "effective_tax_rate": null, "net_income": 311692000, "net_income_continuing_ops": 576337000, "net_income_to_common": 311692000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 50743000, "short_term_investments": null, "net_receivables": 14814000, "inventory": null, "other_current_assets": null, "total_current_assets": 139995000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19894569000, "total_assets": 20034564000, "short_term_debt": 409131000, "accounts_payable": 87377000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 821455000, "long_term_debt": 6981319000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7634733000, "total_liabilities": 8456188000, "total_debt": 7390450000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1437185000, "total_equity": 11085828000, "shares_outstanding": 390787000, "operating_cash_flow": 344274000, "stock_based_compensation": 4867000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92741000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 58851000, "dividends_paid": 252335000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -389857000, "free_cash_flow": 437015000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "236996000", "ebitda": "465565000", "netIncome": "311692000", "grossProfit": "475365000", "depreciation": "None", "totalRevenue": "727500000", "costOfRevenue": "252135000", "interestIncome": "11049000", "incomeBeforeTax": "322525000", "interestExpense": "68674000", "operatingIncome": "463784000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "256000", "reportedCurrency": "USD", "netInterestIncome": "-59543000", "nonInterestIncome": "None", "operatingExpenses": "11581000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "252135000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "228569000", "sellingGeneralAndAdministrative": "11581000", "netIncomeFromContinuingOperations": "576337000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3793000", "currentDebt": "None", "investments": "None", "totalAssets": "20034564000", "longTermDebt": "6981319000", "shortTermDebt": "409131000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1437185000", "totalLiabilities": "8456188000", "otherCurrentAssets": "89252000", "totalCurrentAssets": "139995000", "currentLongTermDebt": "409131000", "longTermInvestments": "282049000", "shortTermInvestments": "None", "currentNetReceivables": "14814000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19894569000", "currentAccountsPayable": "87377000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7702090000", "totalShareholderEquity": "11085828000", "capitalLeaseObligations": "311640000", "otherCurrentLiabilities": "324947000", "totalCurrentLiabilities": "821455000", "otherNonCurrentLiabilities": "324721000", "totalNonCurrentLiabilities": "7634733000", "cashAndShortTermInvestments": "50743000", "commonStockSharesOutstanding": "390787000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "50743000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "322269000", "profitLoss": "None", "dividendPayout": "252335000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "344274000", "capitalExpenditures": "92741000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-389857000", "cashflowFromInvestment": "58851000", "stockBasedCompensation": "4867000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "252335000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "230011000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "income_statement": { "revenue": 724067000, "cost_of_revenue": 260113999, "gross_profit": 463953000, "ebit": 225123000, "ebitda": 449859000, "pretax_income": 181544000, "tax_provision": 258000, "net_income": 172508000, "net_income_to_common": 172508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39250000, "total_current_assets": 126727000, "total_assets": 20108975000, "short_term_debt": 497636000, "long_term_debt": 6981621000, "total_debt": 7479257000, "total_liabilities": 8565306000, "total_equity": 11061865000, "shares_outstanding": 378853000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 442544000, "capital_expenditure": 97530000, "free_cash_flow": 540074000, "dividends_paid": 251101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258093, "ticker_id": 1319, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "225123000", "ebitda": "449859000", "netIncome": "172508000", "grossProfit": "463953000", "depreciation": "None", "totalRevenue": "724067000", "costOfRevenue": "260113999", "interestIncome": "64291000", "incomeBeforeTax": "181544000", "interestExpense": "68891000", "operatingIncome": "449859000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "258000", "reportedCurrency": "USD", "netInterestIncome": "-64291000", "nonInterestIncome": "None", "operatingExpenses": "14094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260113999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224736000", "sellingGeneralAndAdministrative": "14094000", "netIncomeFromContinuingOperations": "181286000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "3797000", "currentDebt": "None", "investments": "None", "totalAssets": "20108975000", "longTermDebt": "6981621000", "shortTermDebt": "497636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1426632000", "totalLiabilities": "8565306000", "otherCurrentAssets": "87477000", "totalCurrentAssets": "126727000", "currentLongTermDebt": "497636000", "longTermInvestments": "313225000", "shortTermInvestments": "None", "currentNetReceivables": "14136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19982248000", "currentAccountsPayable": "164975000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19455309000", "shortLongTermDebtTotal": "7792038000", "totalShareholderEquity": "11061865000", "capitalLeaseObligations": "312781000", "otherCurrentLiabilities": "307143000", "totalCurrentLiabilities": "969754000", "otherNonCurrentLiabilities": "301150000", "totalNonCurrentLiabilities": "7595552000", "cashAndShortTermInvestments": "39250000", "commonStockSharesOutstanding": "378853000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39250000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181286000", "profitLoss": "None", "dividendPayout": "251101000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "442544000", "capitalExpenditures": "97530000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-243383000", "cashflowFromInvestment": "-197076000", "stockBasedCompensation": "6103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "251101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-583000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227951000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 724067000, "cost_of_revenue": 260113999, "gross_profit": 463953000, "research_and_development": null, "selling_general_admin": 14094000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 225123000, "depreciation_amortisation": 224736000, "ebitda": 449859000, "interest_expense": 68891000, "interest_income": null, "other_non_operating": null, "pretax_income": 181544000, "tax_provision": 258000, "effective_tax_rate": null, "net_income": 172508000, "net_income_continuing_ops": 181286000, "net_income_to_common": 172508000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39250000, "short_term_investments": null, "net_receivables": 14136000, "inventory": 1, "other_current_assets": null, "total_current_assets": 126727000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 19982248000, "total_assets": 20108975000, "short_term_debt": 497636000, "accounts_payable": 164975000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 969754000, "long_term_debt": 6981621000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7595552000, "total_liabilities": 8565306000, "total_debt": 7479257000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1426632000, "total_equity": 11061865000, "shares_outstanding": 378853000, "operating_cash_flow": 442544000, "stock_based_compensation": 6103000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97530000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -197076000, "dividends_paid": 251101000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -243383000, "free_cash_flow": 540074000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "225123000", "ebitda": "449859000", "netIncome": "172508000", "grossProfit": "463953000", "depreciation": "None", "totalRevenue": "724067000", "costOfRevenue": "260113999", "interestIncome": "64291000", "incomeBeforeTax": "181544000", "interestExpense": "68891000", "operatingIncome": "449859000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "258000", "reportedCurrency": "USD", "netInterestIncome": "-64291000", "nonInterestIncome": "None", "operatingExpenses": "14094000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "260113999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "224736000", "sellingGeneralAndAdministrative": "14094000", "netIncomeFromContinuingOperations": "181286000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "3797000", "currentDebt": "None", "investments": "None", "totalAssets": "20108975000", "longTermDebt": "6981621000", "shortTermDebt": "497636000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1426632000", "totalLiabilities": "8565306000", "otherCurrentAssets": "87477000", "totalCurrentAssets": "126727000", "currentLongTermDebt": "497636000", "longTermInvestments": "313225000", "shortTermInvestments": "None", "currentNetReceivables": "14136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "19982248000", "currentAccountsPayable": "164975000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19455309000", "shortLongTermDebtTotal": "7792038000", "totalShareholderEquity": "11061865000", "capitalLeaseObligations": "312781000", "otherCurrentLiabilities": "307143000", "totalCurrentLiabilities": "969754000", "otherNonCurrentLiabilities": "301150000", "totalNonCurrentLiabilities": "7595552000", "cashAndShortTermInvestments": "39250000", "commonStockSharesOutstanding": "378853000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "39250000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181286000", "profitLoss": "None", "dividendPayout": "251101000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "442544000", "capitalExpenditures": "97530000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-243383000", "cashflowFromInvestment": "-197076000", "stockBasedCompensation": "6103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "251101000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-583000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "227951000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "income_statement": { "revenue": 717309000, "cost_of_revenue": 258529999, "gross_profit": 458779000, "ebit": 218548000, "ebitda": 439903000, "pretax_income": 145198000, "tax_provision": 336000, "net_income": 139203000, "net_income_to_common": 139203000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35701000, "total_current_assets": 124642000, "total_assets": 20145729000, "short_term_debt": 184474000, "long_term_debt": 7258442000, "total_debt": 7442916000, "total_liabilities": 8563867000, "total_equity": 11023866000, "shares_outstanding": 378642000, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 352701000, "capital_expenditure": 83884000, "free_cash_flow": 436585000, "dividends_paid": 251697000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 258094, "ticker_id": 1319, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:47:44.557618+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "218548000", "ebitda": "439903000", "netIncome": "139203000", "grossProfit": "458779000", "depreciation": "None", "totalRevenue": "717309000", "costOfRevenue": "258529999", "interestIncome": "2131000", "incomeBeforeTax": "145198000", "interestExpense": "65590000", "operatingIncome": "439903000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "336000", "reportedCurrency": "USD", "netInterestIncome": "-65476000", "nonInterestIncome": "None", "operatingExpenses": "18876000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "258529999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221355000", "sellingGeneralAndAdministrative": "18876000", "netIncomeFromContinuingOperations": "144862000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3790000", "currentDebt": "None", "investments": "None", "totalAssets": "20145729000", "longTermDebt": "7258442000", "shortTermDebt": "184474000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1506460000", "totalLiabilities": "8563867000", "otherCurrentAssets": "88941000", "totalCurrentAssets": "124642000", "currentLongTermDebt": "184474000", "longTermInvestments": "304710000", "shortTermInvestments": "None", "currentNetReceivables": "11561000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20021087000", "currentAccountsPayable": "118316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19252673000", "shortLongTermDebtTotal": "7756782000", "totalShareholderEquity": "11023866000", "capitalLeaseObligations": "313866000", "otherCurrentLiabilities": "325079000", "totalCurrentLiabilities": "627869000", "otherNonCurrentLiabilities": "363690000", "totalNonCurrentLiabilities": "7935998000", "cashAndShortTermInvestments": "35701000", "commonStockSharesOutstanding": "378642000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35701000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144862000", "profitLoss": "None", "dividendPayout": "251697000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "352701000", "capitalExpenditures": "83884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132142000", "cashflowFromInvestment": "-271279000", "stockBasedCompensation": "11801000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "251697000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13482000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224562000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 717309000, "cost_of_revenue": 258529999, "gross_profit": 458779000, "research_and_development": null, "selling_general_admin": 18876000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 218548000, "depreciation_amortisation": 221355000, "ebitda": 439903000, "interest_expense": 65590000, "interest_income": null, "other_non_operating": null, "pretax_income": 145198000, "tax_provision": 336000, "effective_tax_rate": null, "net_income": 139203000, "net_income_continuing_ops": 144862000, "net_income_to_common": 139203000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35701000, "short_term_investments": null, "net_receivables": 11561000, "inventory": null, "other_current_assets": null, "total_current_assets": 124642000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 20021087000, "total_assets": 20145729000, "short_term_debt": 184474000, "accounts_payable": 118316000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 627869000, "long_term_debt": 7258442000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7935998000, "total_liabilities": 8563867000, "total_debt": 7442916000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1506460000, "total_equity": 11023866000, "shares_outstanding": 378642000, "operating_cash_flow": 352701000, "stock_based_compensation": 11801000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83884000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -271279000, "dividends_paid": 251697000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -132142000, "free_cash_flow": 436585000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "218548000", "ebitda": "439903000", "netIncome": "139203000", "grossProfit": "458779000", "depreciation": "None", "totalRevenue": "717309000", "costOfRevenue": "258529999", "interestIncome": "2131000", "incomeBeforeTax": "145198000", "interestExpense": "65590000", "operatingIncome": "439903000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "336000", "reportedCurrency": "USD", "netInterestIncome": "-65476000", "nonInterestIncome": "None", "operatingExpenses": "18876000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "258529999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221355000", "sellingGeneralAndAdministrative": "18876000", "netIncomeFromContinuingOperations": "144862000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "3790000", "currentDebt": "None", "investments": "None", "totalAssets": "20145729000", "longTermDebt": "7258442000", "shortTermDebt": "184474000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1506460000", "totalLiabilities": "8563867000", "otherCurrentAssets": "88941000", "totalCurrentAssets": "124642000", "currentLongTermDebt": "184474000", "longTermInvestments": "304710000", "shortTermInvestments": "None", "currentNetReceivables": "11561000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "20021087000", "currentAccountsPayable": "118316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19252673000", "shortLongTermDebtTotal": "7756782000", "totalShareholderEquity": "11023866000", "capitalLeaseObligations": "313866000", "otherCurrentLiabilities": "325079000", "totalCurrentLiabilities": "627869000", "otherNonCurrentLiabilities": "363690000", "totalNonCurrentLiabilities": "7935998000", "cashAndShortTermInvestments": "35701000", "commonStockSharesOutstanding": "378642000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "35701000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144862000", "profitLoss": "None", "dividendPayout": "251697000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "352701000", "capitalExpenditures": "83884000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-132142000", "cashflowFromInvestment": "-271279000", "stockBasedCompensation": "11801000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "251697000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "13482000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "224562000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }